Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

EMC Achieves Record Fourth-Quarter Revenue Ahead of Company Expectations; Quarterly Earnings Per Share Up 54% Year Over Year

Fourth-Quarter Highlights

Record fourth-quarter consolidated revenue of $4.1 billion - up 17% sequentially; ahead of company outlook of $4 billion

Fourth-quarter GAAP diluted EPS of $0.20 - up 43% sequentially and 54% year over year

Fourth-quarter non-GAAP diluted EPS of $0.33 - up 43% sequentially; ahead of company outlook of $0.30

Fourth-quarter operating cash flow of $1.0 billion; Record fourth-quarter free cash flow of $793 million


News provided by

EMC Corporation

Jan 26, 2010, 07:00 ET

Share this article

Share toX

Share this article

Share toX

HOPKINTON, Mass., January 26 /PRNewswire-FirstCall/ -- EMC Corporation (NYSE: EMC), the world leader in information infrastructure solutions, today reported financial results for the fourth quarter of 2009.  Ongoing strategic investments aligned to key customer priorities helped EMC achieve record fourth-quarter revenue.  A continued focus on efficiencies and expense controls helped deliver expanded gross and operating margins, record quarterly free cash flow and fourth-quarter profit that exceeded prior company outlook.      

Consolidated revenue for the fourth quarter of 2009 reached a record $4.1 billion, an increase of 17% sequentially, 2% year over year and $100 million more than the outlook provided by EMC for the fourth quarter of 2009.  Fourth-quarter GAAP net income attributable to EMC reached $426.5 million, an increase of 43% sequentially and 58% year over year.  Fourth-quarter GAAP diluted earnings per share were $0.20, up 43% sequentially and 54% compared with the year-ago quarter.  Non-GAAP(1) net income attributable to EMC for the fourth quarter was $695.5 million, an increase of 45% sequentially and 11% compared with the fourth quarter of 2008.  Non-GAAP(1) earnings per diluted share were $0.33 for the fourth quarter, $0.03 ahead of the company outlook provided for the fourth quarter of 2009.  Fourth-quarter non-GAAP(1) earnings per diluted share increased 43% sequentially and were up 6% year over year.(2)  

During the fourth quarter, EMC expanded gross and operating margins on a sequential basis, generated operating cash flow of $1.0 billion and achieved record quarterly free cash flow of $793 million.  EMC completed the fourth quarter with $9.4 billion in cash and investments.

For the full year 2009, EMC achieved total consolidated revenue of $14.0 billion.  GAAP net income attributable to EMC for 2009 was $1.1 billion or $0.55 per diluted share.  Non-GAAP(3) net income attributable to EMC for the full year was $1.9 billion or $0.90 per diluted share.  For comparison, GAAP net income attributable to EMC for 2008 was $1.3 billion or $0.61 per diluted share and non-GAAP(3) net income attributable to EMC for 2008(2) was $2.1 billion or $1.00 per diluted share.  For 2009, EMC’s operating cash flow was $3.3 billion and free cash flow was $2.6 billion, an increase of 2% year over year.  

Joe Tucci, EMC Chairman and Chief Executive Officer, said, “Aggressive investment in core technology and strategic partnerships during the downturn, combined with heightened operational discipline, leaves EMC stronger than ever financially and intensely focused on our customers.  We are well positioned to lead the industry’s newest and potentially largest wave of IT, which we and others refer to as cloud computing.  As we execute on our vision for where the industry is heading, EMC’s primary focus is on helping customers safely build out their next-generation, fully virtualized data centers and lead them along the journey to private cloud computing, which offers the promise of a dramatically more efficient and effective model for delivering IT as a service.”      

David Goulden, EMC Executive Vice President and Chief Financial Officer, said, “Emerging from the worst global recession in company history, EMC is in the best financial and operational shape ever.  We refined our financial model to a new level of efficiency and cost discipline, while continuing to invest in strategic technologies and high-growth markets. We rolled out new and more-advanced solutions and services with the best quality in our history and gained market share.  With this positive momentum, EMC stands well positioned to continue to gain share in key markets and drive even greater profitability in 2010.”  

Fourth-Quarter Highlights

EMC’s Information Infrastructure business for the fourth quarter – comprising product and service revenue from the company’s Information Storage, RSA Security, and Content Management and Archiving business segments – reached $3.5 billion, an increase of 15% sequentially.  Within the Information Infrastructure business, the company’s Information Storage and Content Management and Archiving business segments achieved double-digit sequential revenue growth and EMC’s RSA Security business achieved record quarterly revenue.  Fourth-quarter highlights included solid customer demand and strong sequential revenue growth for EMC’s Data Domain and Avamar next-generation backup and recovery solutions, EMC’s market-leading Symmetrix and CLARiiON networked storage systems and EMC Celerra unified storage systems; and continued strong demand for EMC’s RSA information security solutions, consumer and small business-focused Iomega products and EMC’s broad portfolio of consulting and professional services.  

VMware (NYSE: VMW), which is majority-owned by EMC, contributed fourth-quarter revenue of $607 million.

EMC consolidated fourth-quarter revenue from the United States reached $2.2 billion, an increase of 14% sequentially and 1% year over year, representing 53% of consolidated fourth-quarter revenue.  Revenue from EMC’s business operations outside of the United States reached $1.9 billion, an increase of 20% sequentially and 4% year over year, representing 47% of consolidated fourth-quarter revenue.

2009 Highlights  

Full-year 2009 consolidated revenue was $14.0 billion.  Revenue from EMC’s Information Infrastructure business reached $12.0 billion and VMware contributed revenue of $2.0 billion.   Throughout the year, EMC executed on numerous strategic initiatives that collectively helped strengthen the company’s market leadership and advance its competitive lead, including:

  • Sustained aggressive investment in research and development, totaling 12% of annual consolidated 2009 revenue, resulted in innovation across all business units.  For example, EMC introduced an entirely new approach to high-end data storage with the EMC Virtual Matrix Architecture and EMC Symmetrix V-Max storage systems, unprecedented automation capabilities across all primary EMC storage platforms with the new EMC fully automated storage tiering (FAST) technology, and more than 30 new EMC services and solutions to drive the acceleration of private cloud computing.
  • Use of financial strength to make strategic acquisitions, including deduplication storage solutions leader Data Domain, and increase investment levels in higher-growth markets and geographies.
  • Tighter alignment with strategic partners, demonstrated by the Virtual Computing Environment coalition formed by EMC and Cisco with VMware, the extension of EMC’s strategic alliance with Microsoft, as well as enhanced technology integration and expanded solutions and services support with major industry players such as Cisco, VMware, Microsoft, Dell and others.
  • Further movement and penetration down market, including a wave of new consumer storage technologies and services from Iomega and Mozy.

Business Outlook

The following statements are based on current expectations.  These statements are forward-looking, and actual results may differ materially.  These statements do not give effect to the potential impact of mergers, acquisitions, divestitures or business combinations that may be announced or closed after the date hereof.  These statements supersede all prior statements regarding 2010 financial results set forth in prior EMC news releases.

All dollar amounts and percentages set forth below should be considered to be approximations.

  • Consolidated EMC revenues are expected to be $16.0 billion for 2010.
  • 2010 GAAP research and development (“R&D”) expense and non-GAAP R&D expense are each expected to increase 20% over 2009.  Excluded from the increase in non-GAAP R&D expense is stock-based compensation expense of $42 million and intangible asset amortization of $8 million.
  • Transition costs to a more efficient cost structure are expected to be $50 million in 2010.
  • GAAP operating income is expected to be 13% of revenues for 2010 and non-GAAP operating income is expected to be 20% of revenues for 2010.  Excluded from non-GAAP operating income are restructuring and acquisition-related charges, stock-based compensation expense and intangible asset amortization, which account for less than 1%, 5% and 2% of revenues, respectively.
  • Total non-operating expense, which includes investment income, interest expense and other expense, is expected to be $90 million in 2010.
  • Consolidated GAAP diluted earnings per share are expected to be $0.78 for 2010.
  • Consolidated non-GAAP diluted earnings per share, excluding the impact of restructuring and acquisition-related charges, stock-based compensation expense and intangible asset amortization are expected to be $1.12 for 2010.
  • Consolidated restructuring and acquisition-related charges, stock-based compensation expense and intangible asset amortization are expected to be $0.02, $0.24 and $0.08 per diluted share, respectively for 2010.
  • The consolidated GAAP income tax rate is expected to be 17% for 2010.  Excluding the impact of restructuring and acquisition-related charges, stock-based compensation expense and intangible asset amortization, which collectively impact the tax rate by 3%, the consolidated non-GAAP income tax rate is expected to be 20% for 2010.  Both GAAP and non-GAAP income tax rates assume that the U.S. research and development tax credit will be re-enacted in 2010.
  • The weighted average outstanding diluted shares are expected to be 2.12 billion for 2010.
  • EMC expects to repurchase up to $1.0 billion of the company’s common stock.

Supporting Resources

  • EMC will host its 2009 fourth-quarter earnings conference call today at 8:30 a.m. ET, which will be available on EMC’s web site at http://www.emc.com/about/investor-relations/index.htm    
  • Additional information regarding EMC’s financials, as well as a webcast of the conference call, will be available at 8:30 a.m. ET at http://www.emc.com/about/investor-relations/index.htm
  • Visit http://ir.vmware.com for more information about VMware’s fourth-quarter financial results.

About EMC

EMC Corporation (NYSE: EMC) is the world’s leading developer and provider of information infrastructure technology and solutions that enable organizations of all sizes to transform the way they compete and create value from their information. Information about EMC’s products and services can be found at www.EMC.com.

(1) Items excluded from the non-GAAP results are restructuring and acquisition-related charges, stock-based compensation expense, intangible asset amortization and a special income tax charge for the fourth quarter of 2009 and restructuring charge, IPR&D charge,  stock-based compensation expense and intangible asset amortization for the fourth quarter of 2008.  See attached schedules for reconciliation of GAAP to non-GAAP.

(2) The results for 2008 have been adjusted to give effect to the adoption of authoritative guidance relating to non-controlling interests and the accounting for convertible debt instruments.

(3) Items excluded from the non-GAAP results are gains on Data Domain and SpringSource common stock, restructuring and acquisition-related charges, stock-based compensation expense, intangible asset amortization and a special income tax charge for 2009 and restructuring charge, IPR&D charge, special income tax benefit, stock-based compensation expense and intangible asset amortization for 2008.  See attached schedules for reconciliation of GAAP to non-GAAP.

EMC, Avamar, Celerra, CLARiiON, Symmetrix, Symmetrix V-Max and Virtual Matrix Architecture are registered trademarks of EMC Corporation. RSA is a registered trademark of RSA Security Inc. VMware is a registered trademark of VMware, Inc.  Iomega is a registered trademark of Iomega Corporation. Data Domain is a registered trademark of Data Domain, Inc. Mozy is a registered trademark of Decho Corporation. SpringSource is a registered trademark of SpringSource, Inc. All other trademarks used are the property of their respective owners.

Forward-Looking Statements

This release contains “forward-looking statements” as defined under the Federal Securities Laws.  Actual results could differ materially from those projected in the forward-looking statements as a result of certain risk factors, including but not limited to: (i) adverse changes in general economic or market conditions; (ii) delays or reductions in information technology spending; (iii) our ability to protect our proprietary technology; (iv) risks associated with managing the growth of our business, including risks associated with acquisitions and investments and the challenges and costs of integration, restructuring and achieving anticipated synergies; (v) fluctuations in VMware, Inc.’s operating results and risks associated with trading of VMware stock; (vi) competitive factors, including but not limited to pricing pressures and new product introductions; (vii) the relative and varying rates of product price and component cost declines and the volume and mixture of product and services revenues; (viii) component and product quality and availability; (ix) the transition to new products, the uncertainty of customer acceptance of new product offerings and rapid technological and market change; (x) insufficient, excess or obsolete inventory; (xi) war or acts of terrorism; (xii) the ability to attract and retain highly qualified employees; (xiii) fluctuating currency exchange rates; (xiv) litigation that we may be involved in; and (xv) other one-time events and other important factors disclosed previously and from time to time in EMC’s filings with the U.S. Securities and Exchange Commission.  EMC disclaims any obligation to update any such forward-looking statements after the date of this release.

Use of Non-GAAP Financial Measures

This release, the accompanying schedules and the additional content that is available on EMC’s website contain non-GAAP financial measures. These non-GAAP financial measures, which are used as measures of EMC’s performance or liquidity, should be considered in addition to, not as a substitute for, measures of EMC’s financial performance or liquidity prepared in accordance with GAAP. EMC’s non-GAAP financial measures may be defined differently from time to time and may be defined differently than similar terms used by other companies, and accordingly, care should be exercised in understanding how EMC defines its non-GAAP financial measures in this release.

Where specified in the accompanying schedules for various periods entitled “Reconciliation of GAAP to Non-GAAP,” certain items noted on each such specific schedule (including, where noted, amounts relating to gains on Data Domain and SpringSource common stock, restructuring and acquisition-related charges, special income tax charge, stock-based compensation expense, intangible asset amortization, IPR&D charge, special income tax benefit and restructuring charge) are excluded from the non-GAAP financial measures.  

EMC’s management uses the non-GAAP financial measures in the accompanying schedules to gain an understanding of EMC’s comparative operating performance (when comparing such results with previous periods or forecasts) and future prospects and excludes the above-listed items from its internal financial statements for purposes of its internal budgets and each reporting segment’s financial goals. These non-GAAP financial measures are used by EMC’s management in their financial and operating decision-making because management believes they reflect EMC’s ongoing business in a manner that allows meaningful period-to-period comparisons. EMC’s management believes that these non-GAAP financial measures provide useful information to investors and others (a) in understanding and evaluating EMC’s current operating performance and future prospects in the same manner as management does, if they so choose, and (b) in comparing in a consistent manner the Company’s current financial results with the Company’s past financial results.

This release also includes disclosures regarding free cash flow which is a non-GAAP financial measure. Free cash flow is defined as net cash provided by operating activities less additions to property, plant and equipment and capitalized software development costs. EMC uses free cash flow, among other measures, to evaluate the ability of its operations to generate cash that is available for purposes other than capital expenditures and capitalized software development costs. Management believes that information regarding free cash flow provides investors with an important perspective on the cash available to make strategic acquisitions and investments, repurchase shares, service debt and fund ongoing operations. As free cash flow is not a measure of liquidity calculated in accordance with GAAP, free cash flow should be considered in addition to, but not as a substitute for, the analysis provided in the statement of cash flows.

Certain items in the accompanying schedules refer to growth rates at constant currency or adjusting for currency so that business results can be viewed without the impact of fluctuations in foreign currency exchange rates, thereby facilitating period-to-period comparisons of EMC’s business performance. To present this information, current period results for entities reporting in currencies other than US dollars are converted into US dollars at the exchange rate applied in each month of the prior year quarter.  Constant currency includes the impacts from EMC’s hedging program.  

All of the foregoing non-GAAP financial measures have limitations. Specifically, the non-GAAP financial measures that exclude the items noted above do not include all items of income and expense that affect EMC’s operations. Further, these non-GAAP financial measures are not prepared in accordance with GAAP, may not be comparable to non-GAAP financial measures used by other companies and do not reflect any benefit that such items may confer on EMC. Management compensates for these limitations by also considering EMC’s financial results as determined in accordance with GAAP.


EMC CORPORATION
Consolidated Income Statements
(in thousands, except per share amounts)
Unaudited

















Three Months Ended


Twelve Months Ended



December 31,

2009

December 31,

2008


December 31,

2009

December 31,

2008







(As Adjusted)



(As Adjusted)

Revenues:







Product sales

$   2,653,174 

$    2,776,794 


$   8,828,145 

$  10,071,816 


Services

1,446,992 

1,239,844 


5,197,765 

4,804,347 



4,100,166 

4,016,638 


14,025,910 

14,876,163 








Cost and expenses:







Cost of product sales

1,228,252 

1,313,468 


4,406,187 

4,663,667 


Cost of services

494,265 

477,486 


1,874,824 

1,990,127 


Research and development

424,243 

434,521 


1,627,509 

1,721,330 


Selling, general and administrative

1,284,373 

1,211,120 


4,538,125 

4,601,588 


In-process research and development

- 

6,576 


- 

85,780 


Restructuring and acquisition-related charges

23,903 

240,694 


107,490 

244,735 








Operating income

645,130 

332,773 


1,471,775 

1,568,936 







Non-operating income (expense):






    Investment income

31,137 

54,462 


140,430 

247,049 

    Interest expense

(46,571)

(44,741)


(182,499)

(176,355)

    Other income (expense), net

(14,911)

(18,518)


2,370 

(39,405)

Total non-operating income (expense):

(30,345)

(8,797)


(39,699)

31,289







Income before tax

614,785 

323,976 


1,432,076 

1,600,225 

Income tax provision

177,919 

36,336 


274,381 

280,396 








Net income

436,866 

287,640 


1,157,695 

1,319,829 


Less: Net income attributable to the non-controlling interests in VMware, Inc.

(10,376)

(17,718)


(33,724)

(44,725)















Net income attributable to EMC Corporation

$      426,490 

$       269,922 


$   1,123,971 

$    1,275,104 








Net income per weighted average share, basic:







common shareholders:

$            0.21 

$             0.13 


$            0.56 

$             0.62 








Net income per weighted average share, diluted:







common shareholders:

$            0.20 

$             0.13 


$            0.55 

$             0.61 
















Weighted average shares, basic

2,041,601 

2,012,389 


2,022,371 

2,048,506 









Weighted average shares, diluted

2,103,569 

2,028,635 


2,055,146 

2,079,853 



Reconciliation of GAAP to Non-GAAP

For the Three Months Ended December 31, 2009

(in thousands, except per share amounts)

Unaudited
































Revenue


Cost of
Revenue


Research and
Development


Selling,
General and
Administrative


Restructuring
and
Acquisition-
Related
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


$ 4,100,166 


$ 1,722,517 


$      424,243 


$   1,284,373 


$       23,903 


$ 645,130 


$ (30,345)


$ 614,785 


$ 177,919 


$ 436,866 


$     (10,376)


$  426,490 


$         0.209 


$         0.202 






























Restructuring and acquisition-related charges


- 


- 


- 


- 


(23,903)


23,903 


- 


23,903 


9,130 


14,773 


(152)


14,621 


$         0.007 


$         0.007 






























Special income tax charge


- 


- 


- 


- 


- 


- 


- 


- 


(77,168)


77,168 


- 


77,168 


$         0.038 


$         0.037 



























































EMC Consolidated Adjusted (1)


4,100,166 


1,722,517 


424,243 


1,284,373 


- 


669,033 


(30,345)


638,688 


109,881 


528,807 


(10,528)


518,279 


$         0.254 


$         0.246 






























Stock-based compensation expense


- 


(30,136)


(67,040)


(84,421)


- 


181,597 


- 


181,597 


36,849 


144,748 


(11,554)


133,194 


$         0.065 


$         0.063 






























Intangible amortization


- 


(36,488)


(3,191)


(26,224)


- 


65,903 


- 


65,903 


21,443 


44,460 


(468)


43,992 


$         0.022 


$         0.021 






























EMC Consolidated Non-GAAP (2)


$ 4,100,166 


$ 1,655,893 


$      354,012 


$   1,173,728 


$               - 


$ 916,533 


$ (30,345)


$ 886,188 


$ 168,173 


$ 718,015 


$     (22,550)


$  695,465 


$         0.341 


$         0.330 





















































































































EMC Information Infrastructure GAAP


$ 3,493,623 


$ 1,614,231 


$      290,130 


$      994,389 


$       23,075 


$ 571,798 


$ (24,067)


$ 547,731 


$ 167,141 


$ 380,590 


$              - 


$  380,590 


$         0.186 


$         0.181 






























Restructuring and acquisition-related charges


- 


- 


- 


- 


(23,075)


23,075 


- 


23,075 


9,130 


13,945 


- 


13,945 


$         0.007 


$         0.007 






























Special income tax charge


- 


- 


- 


- 


- 


- 


- 


- 


(77,168)


77,168 


- 


77,168 


$         0.038 


$         0.037 



























































EMC Information Infrastructure Adjusted (3)


3,493,623 


1,614,231 


290,130 


994,389 


- 


594,873 


(24,067)


570,806 


99,103 


471,703 


- 


471,703 


$         0.231 


$         0.224 



























































Stock-based compensation expense


- 


(20,633)


(29,880)


(58,024)


- 


108,537 


- 


108,537 


26,614 


81,923 


- 


81,923 


$         0.040 


$         0.039 






























Intangible amortization


- 


(32,960)


(3,124)


(25,710)


- 


61,794 


- 


61,794 


19,881 


41,913 


- 


41,913 


$         0.021 


$         0.020 






























EMC Information Infrastructure Non-GAAP (4)


$ 3,493,623 


$ 1,560,638 


$      257,126 


$      910,655 


$               - 


$ 765,204 


$ (24,067)


$ 741,137 


$ 145,598 


$ 595,539 


$              - 


$  595,539 


$         0.292 


$         0.283 















































































































































































VMware standalone GAAP


$    608,201 


$    107,506 


$      136,262 


$      293,276 


$               - 


$   71,157 


$   (3,920)


$   67,237 


$   10,828 


$   56,409 


$              - 


$    56,409 


$         0.028 


$         0.027 






























GAAP adjustments and eliminations


(1,658)


780 


(2,149)


(3,292)


828 


2,175 


(2,358)


(183)


(50)


(133)


(10,376)


(10,509)


$       (0.005)


$       (0.006)






























VMware within EMC GAAP (5)


606,543 


108,286 


134,113 


289,984 


828 


73,332 


(6,278)


67,054 


10,778 


56,276 


(10,376)


45,900 


$         0.022 


$         0.021 






























Acquisition-related charges


- 


- 


- 


- 


(828)


828 


- 


828 


- 


828 


(152)


676 


$              - 


$              - 






























VMware within EMC Adjusted (6)


606,543 


108,286 


134,113 


289,984 


- 


74,160 


(6,278)


67,882 


10,778 


57,104 


(10,528)


46,576 


$         0.023 


$         0.022 






























Stock-based compensation expense


- 


(9,503)


(37,160)


(26,397)


- 


73,060 


- 


73,060 


10,235 


62,825 


(11,554)


51,271 


$         0.025 


$         0.024 






























Intangible amortization


- 


(3,528)


(67)


(514)


- 


4,109 


- 


4,109 


1,562 


2,547 


(468)


2,079 


$         0.001 


$         0.001 






























VMware within EMC Non-GAAP (7)


$    606,543 


$      95,255 


$        96,886 


$      263,073 


$               - 


$ 151,329 


$   (6,278)


$ 145,051 


$   22,575 


$ 122,476 


$     (22,550)


$    99,926 


$         0.049 


$         0.047 














































































































Wtd. Average Share O/S


2,041,601 


2,103,569 




















































Incremental VMware dilution




$         1,150 























Minority interest percentage




0.1839 



Reconciliation of GAAP to Non-GAAP

For the Three Months Ended December 31, 2009

(in thousands, except per share amounts)

Unaudited

(Continued)






























The following costs are included in EMC Consolidated Non-GAAP and EMC Information Infrastructure Non-GAAP results


















































Revenue


Cost of
Revenue


Research and
Development


Selling,
General and
Administrative


Restructuring
and
Acquisition-
Related
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 (8)


$              - 


$              - 


$                - 


$                - 


$               - 


$           - 


$ (27,785)


$ (27,785)


$   (9,253)


$ (18,532)


$              - 


$  (18,532)


$       (0.009)


$       (0.009)

Transition costs (9)


- 


167 


3,243 


15,921 


- 


(19,331)


- 


(19,331)


(5,053)


(14,278)


- 


$  (14,278)


$       (0.007)


$       (0.007)



$              - 


$           167 


$          3,243 


$        15,921 


$               - 


$ (19,331)


$ (27,785)


$ (47,116)


$ (14,306)


$ (32,810)


$              - 


$  (32,810)


$       (0.016)


$       (0.016)



























































(1) Represents EMC Consolidated GAAP excluding restructuring, acquisition-related charges and a special income tax charge.

(2) Represents EMC Consolidated Adjusted excluding stock-based compensation expense and intangible amortization.

(3) Represents EMC Information Infrastructure GAAP excluding restructuring, acquisition-related charges and a special income tax charge.

(4) Represents EMC Information Infrastructure Adjusted excluding stock-based compensation expense and intangible amortization.

(5) Represents VMware within EMC GAAP.

(6) Represents VMware within EMC GAAP excluding acquisition-related charges.

(7) Represents VMware within EMC Adjusted excluding stock-based compensation expense and intangible amortization.

(8) Represents the non-cash interest charge associated with our convertible senior notes due 2011 and 2013 totaling $3,450 million.

(9) Represents incremental costs incurred to transform our current cost structure to a more streamlined cost structure.


Note: schedule may not add due to rounding



Reconciliation of GAAP to Non-GAAP

For the Three Months Ended December 31, 2008

(in thousands, except per share amounts)

Unaudited


































Revenue


Cost of
Revenue


Research and
Development


Selling,
General and
Administrative


IPR&D
Charge


Restructuring
Charge


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


$ 4,016,638 


$       1,790,954 


$      434,521 


$             1,211,120 


$ 6,576 


$     240,694 


$ 332,773 


$   (8,797)


$ 323,976 


$   36,336 


$ 287,640 


$     (17,718)


$  269,922 


$         0.134 


$         0.133 
































Restructuring charge


- 


- 


- 


- 


- 


(240,694)


240,694 


6,877 


247,571 


48,037 


199,534 


- 


199,534 


$         0.099 


$         0.098 
































IPR&D charge


- 


- 


- 


- 


(6,576)


- 


6,576 


- 


6,576 


2,229 


4,347 


(691)


3,656 


$         0.002 


$         0.002 
































EMC Consolidated Adjusted (1)


4,016,638 


1,790,954 


434,521 


1,211,120 


- 


- 


580,043 


(1,920)


578,123 


86,602 


491,521 


(18,409)


473,112 


$         0.235 


$         0.233 
































Stock-based compensation expense


- 


(21,704)


(47,385)


(74,682)


- 


- 


143,771 


- 


143,771 


26,895 


116,876 


(6,837)


110,039 


$         0.055 


$         0.054 
































Intangible amortization


- 


(40,397)


(4,305)


(28,260)


- 


- 


72,962 


- 


72,962 


26,930 


46,032 


(480)


45,552 


$         0.023 


$         0.022 
































EMC Consolidated Non-GAAP (2)


$ 4,016,638 


$       1,728,853 


$      382,831 


$             1,108,178 


$       - 


$               - 


$ 796,776 


$   (1,920)


$ 794,856 


$ 140,427 


$ 654,429 


$     (25,726)


$  628,703 


$         0.312 


$         0.310 




























































































































































EMC Information Infrastructure GAAP


$ 3,502,307 


$       1,719,162 


$      331,166 


$                982,832 


$       - 


$     240,694 


$ 228,453 


$   (5,703)


$ 222,750 


$   41,639 


$ 181,111 


$              - 


$  181,111 


$         0.090 


$         0.089 
































Restructuring charge


- 


- 


- 


- 


- 


(240,694)


240,694 


6,877 


247,571 


48,037 


199,534 


- 


199,534 


$         0.099 


$         0.098 































































EMC Information Infrastructure Adjusted (3)


3,502,307 


1,719,162 


331,166 


982,832 


- 


- 


469,147 


1,174 


470,321 


89,676 


380,645 


- 


380,645 


$         0.189 


$         0.188 































































Stock-based compensation expense


- 


(16,665)


(25,274)


(52,885)


- 


- 


94,824 


- 


94,824 


20,958 


73,866 


- 


73,866 


$         0.037 


$         0.036 
































Intangible amortization


- 


(37,253)


(4,305)


(26,705)


- 


- 


68,263 


- 


68,263 


25,248 


43,015 


- 


43,015 


$         0.021 


$         0.021 
































EMC Information Infrastructure Non-GAAP (4)


$ 3,502,307 


$       1,665,244 


$      301,587 


$                903,242 


$       - 


$               - 


$ 632,234 


$    1,174 


$ 633,408 


$ 135,882 


$ 497,526 


$              - 


$  497,526 


$         0.247 


$         0.245 




























































































































































VMware standalone GAAP


$    514,603 


$            71,950 


$      110,506 


$                230,033 


$       - 


$               - 


$ 102,114 


$   (1,490)


$ 100,624 


$ (10,830)


$ 111,454 


$              - 


$  111,454 


$         0.055 


$         0.055 
































GAAP adjustments and eliminations


(272)


(158)


(7,151)


(1,745)


6,576 


- 


2,206 


(1,604)


602 


5,527 


(4,925)


(17,718)


(22,643)


$       (0.011)


$       (0.011)
































VMware within EMC GAAP (5)


514,331 


71,792 


103,355 


228,288 


6,576 


- 


104,320 


(3,094)


101,226 


(5,303)


106,529 


(17,718)


88,811 


$         0.044 


$         0.044 
































IPR&D charge


- 


- 


- 


- 


(6,576)


- 


6,576 


- 


6,576 


2,229 


4,347 


(691)


3,656 


$         0.002 


$         0.002 
































VMware within EMC Adjusted (6)


514,331 


71,792 


103,355 


228,288 


- 


- 


110,896 


(3,094)


107,802 


(3,074)


110,876 


(18,409)


92,467 


$         0.046 


$         0.045 
































Stock-based compensation expense


- 


(5,039)


(22,111)


(21,797)


- 


- 


48,947 


- 


48,947 


5,937 


43,010 


(6,837)


36,173 


$         0.018 


$         0.018 
































Intangible amortization


- 


(3,144)


- 


(1,555)


- 


- 


4,699 


- 


4,699 


1,682 


3,017 


(480)


2,537 


$         0.001 


$         0.001 
































VMware within EMC Non-GAAP (7)


$    514,331 


$            63,609 


$        81,244 


$                204,936 


$       - 


$               - 


$ 164,542 


$   (3,094)


$ 161,448 


$     4,545 


$ 156,903 


$     (25,726)


$  131,177 


$         0.065 


$         0.065 























































































Wtd. Average Share O/S


2,012,389 


2,028,635 
























































Incremental VMware dilution




$            268 

























Minority interest percentage




0.1590 



Reconciliation of GAAP to Non-GAAP

For the Three Months Ended December 31, 2008

(in thousands, except per share amounts)

Unaudited

(Continued)
































The following costs are included in EMC Consolidated Non-GAAP and EMC Information Infrastructure Non-GAAP results























































Revenue


Cost of Revenue


Research and Development


Selling, General and Administrative


IPR&D
Charge


Restructuring
Charge


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 (8)


$              - 


$                    - 


$                - 


$                         - 


$       - 


$               - 


$           - 


$ (26,295)


$ (26,295)


$   (8,233)


$ (18,062)


$              - 


$  (18,062)


$       (0.009)


$       (0.009)






























































































(1) Represents EMC Consolidated GAAP excluding restructuring charge and IPR&D charge.

(2) Represents EMC Consolidated Adjusted excluding stock-based compensation expense and intangible amortization.

(3) Represents EMC Information Infrastructure GAAP excluding restructuring charge.

(4) Represents EMC Information Infrastructure Adjusted less stock-based compensation expense and intangible amortization.

(5) Represents VMware within EMC GAAP.

(6) Represents VMware within EMC GAAP excluding IPR&D charge.

(7) Represents VMware within EMC Adjusted excluding stock-based compensation expense and intangible amortization.

(8) Represents the non-cash interest charge associated with our convertible senior notes due 2011 and 2013 totaling $3,450 million.


Note: schedule may not add due to rounding



Reconciliation of GAAP to Non-GAAP

For the Twelve Months Ended December 31, 2009

(in thousands, except per share amounts)

Unaudited
































Revenue


Cost of
Revenue


Research and
Development


Selling,
General and
Administrative


Restructuring
and
Acquisition-
Related
Charges


Operating
Income


Other
Income
(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


$ 14,025,910 


$ 6,281,011 


$   1,627,509 


$   4,538,125 


$     107,490 


$ 1,471,775 


$   (39,699)


$ 1,432,076 


$  274,381 


$ 1,157,695 


$    (33,724)


$ 1,123,971 


$         0.556 


$         0.546 






























Gain on Data Domain and SpringSource common stock


- 


- 


- 


- 


- 


- 


(25,822)


(25,822)


- 


(25,822)


1,025 


(24,797)


$       (0.012)


$       (0.012)






























Restructuring and acquisition-related charges


- 


(12,485)


- 


- 


(107,490)


119,975 


- 


119,975 


35,884 


84,091 


(287)


83,804 


$         0.041 


$         0.041 






























Special income tax charge


- 


- 


- 


- 


- 


- 


- 


- 


(77,168)


77,168 


- 


77,168 


$         0.038 


$         0.038 



























































EMC Consolidated Adjusted (1)


14,025,910 


6,268,526 


1,627,509 


4,538,125 


- 


1,591,750 


(65,521)


1,526,229 


233,097 


1,293,132 


(32,986)


1,260,146 


$         0.623 


$         0.612 






























Stock-based compensation expense


- 


(99,393)


(214,554)


(291,759)


- 


605,706 


- 


605,706 


135,130 


470,576 


(34,731)


435,845 


$         0.216 


$         0.212 






























Intangible amortization


- 


(131,754)


(12,883)


(103,151)


- 


247,788 


- 


247,788 


83,842 


163,946 


(1,568)


162,378 


$         0.080 


$         0.079 






























EMC Consolidated Non-GAAP (2)


$ 14,025,910 


$ 6,037,379 


$   1,400,072 


$   4,143,215 


$               - 


$ 2,445,244 


$   (65,521)


$ 2,379,723 


$  452,069 


$ 1,927,654 


$    (69,285)


$ 1,858,369 


$         0.919 


$         0.904 


















































































































































EMC Information Infrastructure GAAP


$ 12,004,948 


$ 5,921,103 


$   1,136,100 


$   3,600,416 


$     105,889 


$ 1,241,440 


$   (36,059)


$ 1,205,381 


$  247,405 


$    957,976 


$              - 


$    957,976 


$         0.474 


$         0.466 






























Gain on Data Domain common stock


- 


- 


- 


- 


- 


- 


(19,963)


(19,963)


- 


(19,963)


- 


(19,963)


$       (0.010)


$       (0.010)






























Restructuring and acquisition-related charges


- 


(12,485)


- 


- 


(105,889)


118,374 


- 


118,374 


35,884 


82,490 


- 


82,490 


$         0.041 


$         0.040 






























Special income tax charge


- 


- 


- 


- 


- 


- 


- 


- 


(77,168)


77,168 


- 


77,168 


$         0.038 


$         0.038 






























EMC Information Infrastructure Adjusted (3)


12,004,948 


5,908,618 


1,136,100 


3,600,416 


- 


1,359,814 


(56,022)


1,303,792 


206,121 


1,097,671 


- 


1,097,671 


$         0.543 


$         0.534 



























































Stock-based compensation expense


- 


(67,698)


(92,766)


(198,239)


- 


358,703 


- 


358,703 


89,055 


269,648 


- 


269,648 


$         0.133 


$         0.131 






























Intangible amortization


- 


(119,819)


(12,776)


(101,059)


- 


233,654 


- 


233,654 


78,824 


154,830 


- 


154,830 


$         0.077 


$         0.075 






























EMC Information Infrastructure Non-GAAP (4)


$ 12,004,948 


$ 5,721,101 


$   1,030,558 


$   3,301,118 


$               - 


$ 1,952,171 


$   (56,022)


$ 1,896,149 


$  374,000 


$ 1,522,149 


$              - 


$ 1,522,149 


$         0.753 


$         0.741 


















































































































































VMware standalone GAAP


$   2,023,937 


$    359,728 


$      496,552 


$      948,362 


$               - 


$    219,295 


$      4,154 


$    223,449 


$    26,351 


$    197,098 


$              - 


$    197,098 


$         0.097 


$         0.096 






























GAAP adjustments and eliminations


(2,975)


180 


(5,143)


(10,653)


1,601 


11,040 


(7,794)


3,246 


625 


2,621 


(33,724)


(31,103)


$       (0.015)


$       (0.016)






























VMware within EMC GAAP (5)


2,020,962 


359,908 


491,409 


937,709 


1,601 


230,335 


(3,640)


226,695 


26,976 


199,719 


(33,724)


165,995 


$         0.082 


$         0.080 






























Gain on SpringSource common stock


- 


- 


- 


- 


- 


- 


(5,859)


(5,859)


- 


(5,859)


1,025 


(4,834)


$       (0.002)


$       (0.002)






























Acquisition-related charges


- 


- 


- 


- 


(1,601)


1,601 


- 


1,601 


- 


1,601 


(287)


1,314 


$         0.001 


$         0.001 






























VMware within EMC Adjusted (6)


2,020,962 


359,908 


491,409 


937,709 


- 


231,936 


(9,499)


222,437 


26,976 


195,461 


(32,986)


162,475 


$         0.080 


$         0.078 






























Stock-based compensation expense


- 


(31,695)


(121,788)


(93,520)


- 


247,003 


- 


247,003 


46,075 


200,928 


(34,731)


166,197 


$         0.082 


$         0.081 






























Intangible amortization


- 


(11,935)


(107)


(2,092)


- 


14,134 


- 


14,134 


5,018 


9,116 


(1,568)


7,548 


$         0.004 


$         0.004 






























VMware within EMC Non-GAAP (7)


$   2,020,962 


$    316,278 


$      369,514 


$      842,097 


$               - 


$    493,073 


$     (9,499)


$    483,574 


$    78,069 


$    405,505 


$    (69,285)


$    336,220 


$         0.166 


$         0.163 

















































































Wtd. Average Share O/S


2,022,371 


2,055,146 




















































Incremental VMware dilution




$         1,392 



Reconciliation of GAAP to Non-GAAP

For the Twelve Months Ended December 31, 2009

(in thousands, except per share amounts)

Unaudited

(Continued)






























The following costs are included in EMC Consolidated Non-GAAP and EMC Information Infrastructure Non-GAAP results


















































Revenue


Cost of
Revenue


Research and
Development


Selling,
General and
Administrative


Restructuring
and
Acquisition-
Related
Charges


Operating
Income


Other
Income
(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 (8)


$                - 


$              - 


$                - 


$                - 


$               - 


$              - 


$ (108,347)


$  (108,347)


$  (35,025)


$    (73,322)


$              - 


$    (73,322)


$       (0.036)


$       (0.036)

Transition costs (9)


- 


3,194 


8,411 


43,063 


- 


(54,668)


- 


(54,668)


(15,683)


(38,985)


- 


$    (38,985)


$       (0.019)


$       (0.019)



$                - 


$        3,194 


$          8,411 


$        43,063 


$               - 


$    (54,668)


$ (108,347)


$  (163,015)


$  (50,708)


$  (112,307)


$              - 


$  (112,307)


$       (0.056)


$       (0.055)



























































(1) Represents EMC Consolidated GAAP excluding gain on Data Domain and SpringSource common stock, restructuring and acquisition-related charges and a special income tax charge.

(2) Represents EMC Consolidated Adjusted excluding stock-based compensation expense and intangible amortization.

(3) Represents EMC Information Infrastructure GAAP excluding gain on Data Domain common stock, restructuring and acquisition-related charges and a special income tax charge.

(4) Represents EMC Information Infrastructure Adjusted excluding stock-based compensation expense and intangible amortization.

(5) Represents VMware within EMC GAAP.

(6) Represents VMware within EMC GAAP excluding gain on SpringSource common stock and acquisition-related charges.

(7) Represents VMware within EMC Adjusted excluding stock-based compensation expense and intangible amortization.

(8) Represents the non-cash interest charge associated with our convertible senior notes due 2011 and 2013 totaling $3,450 million.

(9) Represents incremental costs incurred to transform our current cost structure to a more streamlined cost structure.


Note: schedule may not add due to rounding



Reconciliation of GAAP to Non-GAAP

For the Twelve Months Ended December 31, 2008

(in thousands, except per share amounts)

Unaudited


































Revenue


Cost of
Revenue


Research and
Development


Selling,
General
and
Administrative


IPR&D
Charge


Restructuring
Charge


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


$ 14,876,163 


$ 6,653,794 


$   1,721,330 


$   4,601,588 


$ 85,780 


$     244,735 


$ 1,568,936 


$    31,289 


$ 1,600,225 


$ 280,396 


$ 1,319,829 


$    (44,725)


$ 1,275,104 


$         0.622 


$         0.610 
































Restructuring charge


- 


- 


- 


- 


- 


(245,092)


245,092 


6,877 


251,969 


51,027 


200,942 


- 


200,942 


$         0.098 


$         0.097 

IPR&D charge


- 


- 


- 


- 


(85,780)


- 


85,780 


- 


85,780 


2,229 


83,551 


(691)


82,860 


$         0.040 


$         0.040 

Special income tax benefit


- 


- 


- 


- 


- 


- 


- 


- 


- 


17,803 


(17,803)


- 


(17,803)


$       (0.009)


$       (0.009)































































EMC Consolidated Adjusted (1)


14,876,163 


6,653,794 


1,721,330 


4,601,588 


- 


(357)


1,899,808 


38,166 


1,937,974 


351,455 


1,586,519 


(45,416)


1,541,103 


$         0.752 


$         0.737 
































Stock-based compensation expense


- 


(80,126)


(162,377)


(258,936)


- 


- 


501,439 


- 


501,439 


108,811 


392,628 


(21,412)


371,216 


$         0.181 


$         0.178 
































Intangible amortization


- 


(158,600)


(12,986)


(108,222)


- 


- 


279,808 


- 


279,808 


97,233 


182,575 


(1,704)


180,871 


$         0.088 


$         0.087 
































EMC Consolidated Non-GAAP (2)


$ 14,876,163 


$ 6,415,068 


$   1,545,967 


$   4,234,430 


$         - 


$          (357)


$ 2,681,055 


$    38,166 


$ 2,719,221 


$ 557,499 


$ 2,161,722 


$    (68,532)


$ 2,093,190 


$         1.022 


$         1.003 




























































































































































EMC Information Infrastructure GAAP


$ 12,999,227 


$ 6,350,213 


$   1,300,715 


$   3,773,900 


$ 79,204 


$     244,735 


$ 1,250,460 


$    26,937 


$ 1,277,397 


$ 245,048 


$ 1,032,349 


$             - 


$ 1,032,349 


$         0.504 


$         0.496 
































Restructuring charge


- 


- 


- 


- 


- 


(245,092)


245,092 


6,877 


251,969 


51,027 


200,942 


- 


200,942 


$         0.098 


$         0.097 

IPR&D charge


- 


- 


- 


- 


(79,204)


- 


79,204 


- 


79,204 


- 


79,204 


- 


79,204 


$         0.039 


$         0.038 

Special income tax benefit


- 


- 


- 


- 


- 


- 


- 


- 


- 


17,803 


(17,803)


- 


(17,803)


$       (0.009)


$       (0.009)































































EMC Information Infrastructure Adjusted (3)


12,999,227 


6,350,213 


1,300,715 


3,773,900 


- 


(357)


1,574,756 


33,814 


1,608,570 


313,878 


1,294,692 


- 


1,294,692 


$         0.632 


$         0.622 
































Stock-based compensation expense


- 


(56,538)


(84,001)


(185,018)


- 


- 


325,557 


- 


325,557 


73,932 


251,625 


- 


251,625 


$         0.123 


$         0.121 
































Intangible amortization


- 


(147,323)


(12,986)


(102,035)


- 


- 


262,344 


- 


262,344 


90,945 


171,399 


- 


171,399 


$         0.084 


$         0.082 
































EMC Information Infrastructure Non-GAAP (4)


$ 12,999,227 


$ 6,146,352 


$   1,203,728 


$   3,486,847 


$         - 


$          (357)


$ 2,162,657 


$    33,814 


$ 2,196,471 


$ 478,755 


$ 1,717,716 


$             - 


$ 1,717,716 


$         0.839 


$         0.826 




























































































































































VMware standalone GAAP


$   1,881,027 


$    304,105 


$      429,204 


$      835,193 


$         - 


$               - 


$    312,525 


$      6,760 


$    319,285 


$   29,152 


$    290,133 


$             - 


$    290,133 


$         0.142 


$         0.139 
































GAAP adjustments and eliminations


(4,091)


(524)


(8,589)


(7,505)


6,576 


- 


5,951 


(2,408)


3,543 


6,196 


(2,653)


(44,725)


(47,378)


$       (0.023)


$       (0.026)
































VMware within EMC GAAP (5)


1,876,936 


303,581 


420,615 


827,688 


6,576 


- 


318,476 


4,352 


322,828 


35,348 


287,480 


(44,725)


242,755 


$         0.119 


$         0.113 
































IPR&D charge


- 


- 


- 


- 


(6,576)


- 


6,576 


- 


6,576 


2,229 


4,347 


(691)


3,656 


$         0.002 


$         0.002 
































VMware within EMC Adjusted (6)


1,876,936 


303,581 


420,615 


827,688 


- 


- 


325,052 


4,352 


329,404 


37,577 


291,827 


(45,416)


246,411 


$         0.120 


$         0.115 
































Stock-based compensation expense


- 


(23,588)


(78,376)


(73,918)


- 


- 


175,882 


- 


175,882 


34,879 


141,003 


(21,412)


119,591 


$         0.058 


$         0.057 
































Intangible amortization


- 


(11,277)


- 


(6,187)


- 


- 


17,464 


- 


17,464 


6,288 


11,176 


(1,704)


9,472 


$         0.005 


$         0.005 
































VMware within EMC Non-GAAP (7)


$   1,876,936 


$    268,716 


$      342,239 


$      747,583 


$         - 


$               - 


$    518,398 


$      4,352 


$    522,750 


$   78,744 


$    444,006 


$    (68,532)


$    375,474 


$         0.183 


$         0.177 























































































Wtd. Average Share O/S


2,048,506 


2,079,853 
























































Incremental VMware dilution




$         7,428 



Reconciliation of GAAP to Non-GAAP

For the Twelve Months Ended December 31, 2008

(in thousands, except per share amounts)

Unaudited

(Continued)
































The following costs are included in EMC Consolidated Non-GAAP and EMC Information Infrastructure Non-GAAP results



























































Revenue


Cost of
Revenue


Research and
Development


Selling,
General
and
Administrative


IPR&D
Charge


Restructuring
Charge


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 (8)


$                - 


$              - 


$                - 


$                - 


$         - 


$               - 


$              - 


$ (102,581)


$  (102,581)


$ (32,118)


$    (70,463)


$               - 


$    (70,463)


$       (0.034)


$       (0.034)































































(1) Represents EMC Consolidated GAAP excluding restructuring charge, IPR&D charge and special income tax benefit.

(2) Represents EMC Consolidated Adjusted excluding stock-based compensation expense and intangible amortization.

(3) Represents EMC Information Infrastructure GAAP excluding restructuring charge, IPR&D charge and special income tax benefit.

(4) Represents EMC Information Infrastructure Adjusted less stock-based compensation expense and intangible amortization.

(5) Represents VMware within EMC GAAP.

(6) Represents VMware within EMC GAAP excluding IPR&D charge.

(7) Represents VMware within EMC Adjusted excluding stock-based compensation expense and intangible amortization.

(8) Represents the non-cash interest charge associated with our convertible senior notes due 2011 and 2013 totaling $3,450 million.


Note: schedule may not add due to rounding



EMC CORPORATION

Consolidated Balance Sheets

(in thousands, except per share amounts)

Unaudited




December 31,
2009


December 31,
2008








(As Adjusted)

ASSETS




Current assets:





Cash and cash equivalents

$     6,302,499 


$    5,843,685 


Short-term investments

392,839 


963,292 


Accounts and notes receivable, less allowance





    for doubtful accounts of $47,414 and $48,080

2,108,575 


2,252,640 


Inventories

886,289 


842,803 


Deferred income taxes

559,018 


477,101 


Other current assets

283,926 


285,508 

Total current assets

10,533,146 


10,665,029 

Long-term investments

2,692,323 


2,370,493 

Property, plant and equipment, net

2,224,346 


2,223,007 

Intangible assets, net

1,185,632 


795,616 

Goodwill, net

9,210,376 


7,046,799 

Other assets, net

961,024 


773,631 


     Total assets

$   26,806,847 


$  23,874,575 











LIABILITIES  &  SHAREHOLDERS' EQUITY




Current liabilities:





Accounts payable

$        899,298 


$       757,405 


Accrued expenses

1,886,710 


1,901,884 


Securities lending payable

- 


412,321 


Income taxes payable

58,141 


136,802 


Deferred revenue

2,262,968 


2,010,024 

Total current liabilities

5,107,117 


5,218,436 

Income taxes payable

235,976 


255,182 

Deferred revenue

1,373,798 


1,182,360 

Deferred income taxes

708,378 


389,787 

Long-term convertible debt

3,100,290 


2,991,943 

Other liabilities

184,920 


180,917 

Total liabilities

10,710,479 


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 2,052,441 and 2,012,938 shares

20,524 


20,129 


Additional paid-in capital

3,874,952 


2,817,054 


Retained earnings

11,795,183 


10,671,212 


Accumulated other comprehensive loss

(104,883)


(179,952)


     Total EMC Corporation's shareholders' equity

15,585,776 


13,328,443 


Non-controlling interest in VMware, Inc.

510,592 


327,507 


Total shareholders' equity

16,096,368 


13,655,950 


     Total liabilities and shareholders' equity

$   26,806,847 


$  23,874,575 



EMC CORPORATION

Consolidated Statements of Cash Flows

(in thousands)

Unaudited












Twelve Months Ended





December 31,
2009


December 31,
2008







(As Adjusted)

Cash flows from operating activities:





Cash received from customers

$ 14,647,691 


$ 15,378,081 


Cash paid to suppliers and employees

(11,032,859)


(11,747,031)


Dividends and interest received

109,525 


240,031 


Interest paid

(73,430)


(73,695)


Income taxes paid

(316,542)


(232,298)




Net cash provided by operating activities

3,334,385 


3,565,088 








Cash flows from investing activities:





Additions to property, plant and equipment

(411,579)


(695,899)


Capitalized software development costs

(304,520)


(294,973)


Purchases of short and long-term available for sale securities

(5,409,540)


(3,318,545)


Sales of short and long-term available for sale securities

5,171,449 


3,189,547 


Maturities of short and long-term available for sale securities

704,653 


204,091 


Acquisitions, net of cash acquired

(2,664,141)


(725,521)


Increase in strategic and other related investments

(182,994)


(5,510)


Other


1,184 


31,878 




Net cash used in investing activities

(3,095,488)


(1,614,932)















Cash flows from financing activities:





Issuance of EMC's common stock from the exercise of stock options

366,361 


241,060 


Issuance of VMware's common stock from the exercise of stock options

227,666 


190,107 


Purchase of VMware's common stock

- 


(13,259)


(Repayments on) proceeds from securities lending

(412,321)


412,321 


Repurchase of EMC's common stock

- 


(1,489,501)


Excess tax benefits from stock-based compensation

46,082 


97,705 


Payment of short and long-term obligations

(20,835)


(6,151)


Proceeds from short and long-term obligations

4,969 


33,707 




Net cash provided by (used in) financing activities

211,922 


(534,011)








Effect of exchange rate changes on cash

7,995 


(54,671)








Net increase in cash and cash equivalents

458,814 


1,361,474 

Cash and cash equivalents at beginning of period

5,843,685 


4,482,211 

Cash and cash equivalents at end of period

$   6,302,499 


$   5,843,685 















Reconciliation of net income to net cash provided





by operating activities:




Net income

$   1,157,695 


$   1,319,829 

Adjustments to reconcile net income to net cash





provided by operating activities:





Depreciation and amortization

1,073,135 


1,057,511 


Non-cash interest expense on convertible debt

108,347 


102,581 


Non-cash restructuring and in-process research and development

25,050 


139,193 


Stock-based compensation expense

600,537 


501,439 


Increase in provision for doubtful accounts

14,351 


34,667 


Deferred income taxes, net

32,354 


4,629 


Excess tax benefits from stock-based compensation

(46,082)


(97,705)


Gain on Data Domain and SpringSource common stock

(25,822)


- 


Other


(13,906)


(13,471)


Changes in assets and liabilities, net of acquisitions:






Accounts and notes receivable

241,069 


73,184 



Inventories

(158,482)


165,813 



Other assets

3,600 


(16,178)



Accounts payable

140,376 


(148,821)



Accrued expenses

(138,142)


8,688 



Income taxes payable

(74,692)


44,821 



Deferred revenue

366,361 


394,067 



Other liabilities

28,636 


(5,159)




Net cash provided by operating activities

$   3,334,385 


$   3,565,088 



   EMC Corporation
   Reconciliation of Cash Flow from Operations to Free Cash Flow
   (in thousands)
   Unaudited













Three Months Ended



Twelve Months Ended



December 31,
2009


December 31,
2008



December 31,
2009


December 31,
2008

















EMC Consolidated




















Cash flow from Operations


$   1,008,657 


$   1,066,746 



$   3,334,385 


$   3,565,088 











Capital Expenditures


(133,990)


(205,833)



(411,579)


(695,899)











Capitalized Software


(82,088)


(85,532)



(304,520)


(294,973)











Free Cash Flow


$      792,579 


$      775,381 



$   2,618,286 


$   2,574,216 































VMware within EMC




















Cash flow from Operations


$      278,316 


$      264,331 



$      941,126 


$      735,632 











Capital Expenditures


(24,248)


(58,011)



(90,352)


(176,396)











Capitalized Software


(15,087)


(37,005)



(68,611)


(90,900)











Free Cash Flow


$      238,981 


$      169,315 



$      782,163 


$      468,336 









































EMC Information Infrastructure




















Cash flow from Operations


$      730,341 


$      802,415 



$   2,393,259 


$   2,829,456 











Capital Expenditures


(109,742)


(147,822)



(321,227)


(519,503)











Capitalized Software


(67,001)


(48,527)



(235,909)


(204,073)











Free Cash Flow


$      553,598 


$      606,066 



$   1,836,123 


$   2,105,880 











Free cash flow for the twelve months ended December 31, 2009 includes intercompany tax payments of  

$93.4 million from EMC Information Infrastructure to VMware within EMC.



EMC Corporation

Reconciliation of GAAP to Non-GAAP Tax Rate

(in thousands)

Unaudited








For the three months ended December 31, 2009
















Income Before
Tax


Tax
Provision


Tax
Rate












EMC Consolidated GAAP


$          614,785 


$ 177,919 


29%

Stock-based compensation expense


181,597 


36,849 


20%

Intangible asset amortization


65,903 


21,444 


33%

Restructuring and acquisition-related charges


23,903 


9,130 


38%

Special income tax charge


- 


(77,168)


NA

EMC Consolidated Non-GAAP


$          886,188 


$ 168,174 


19%






















For the year ended December 31, 2009
















Income Before
Tax


Tax
Provision


Tax
Rate












EMC Consolidated GAAP


$       1,432,076 


$ 274,381 


19%

Stock-based compensation expense


605,706 


135,130 


22%

Intangible asset amortization


247,788 


83,842 


34%

Gain on Data Domain and SpringSource common stock


(25,822)


- 


0%

Restructuring and acquisition-related charges


119,975 


35,884 


30%

Special income tax charge


- 


(77,168)


NA

EMC Consolidated Non-GAAP


$       2,379,723 


$ 452,069 


19%


EMC Corporation
Reconciliation of EMC Information Infrastructure Gross Margin GAAP to Non-GAAP
(in thousands)
Unaudited


































Q1 '08


Q2 '08


Q3 '08


Q4 '08


Q1 '09


Q2 '09


Q3 '09


Q4 '09

































EMC Information Infrastructure Gross Margin GAAP

$ 1,548,285   


$ 1,656,440   


$ 1,661,144   


$ 1,783,145   


$ 1,287,536   


$ 1,369,676   


$ 1,547,240   


$ 1,879,392   

 Less: Stock-based compensation expense

12,136   


12,486   


15,251   


16,665   


14,233   


15,224   


17,608   


20,633   

           Intangible asset amortization

35,888   


36,974   


37,208   


37,253   


27,853   


27,778   


31,228   


32,960   

          Restructuring-related charges

-   


-   


-   


-   


-   


-   


12,485   


-   

















EMC Information Infrastructure Gross Margin Non-GAAP

$ 1,596,309   


$ 1,705,900   


$ 1,713,603   


$ 1,837,063   


$ 1,329,622   


$ 1,412,678   


$ 1,608,561   


$ 1,932,985   

















































Revenues

$ 3,031,889   


$ 3,221,299   


$ 3,243,732   


$ 3,502,307   


$ 2,680,361   


$ 2,802,239   


$ 3,028,725   


$ 3,493,623   

% GAAP

51.1%


51.4%


51.2%


50.9%


48.0%


48.9%


51.1%


53.8%

% Non-GAAP

52.7%


53.0%


52.8%


52.5%


49.6%


50.4%


53.1%


55.3%

EMC Corporation
Reconciliation of EMC Information Infrastructure Operating Margin GAAP to Non-GAAP
(in thousands)
Unaudited




















Q1 '08


Q2 '08


Q3 '08


Q4 '08


Q1 '09


Q2 '09


Q3 '09


Q4 '09



































EMC Information Infrastructure Operating Margin GAAP


$    263,370   


$    391,523   


$    367,114   


$    228,453   


$    170,216   


$    220,545   


$    278,880   


$    571,798   

Less: Restructuring and acquisition-related charges


79,204   


-   


4,398   


240,694   


15,572   


33,234   


46,493   


23,075   

        Stock-based compensation expense


74,460   


75,424   


80,849   


94,824   


60,949   


67,156   


122,061   


108,537   

        Intangible asset amortization


62,149   


65,038   


66,894   


68,263   


55,879   


56,143   


59,838   


61,794   


















EMC Information Infrastructure Operating Margin Non-GAAP


$    479,183   


$    531,985   


$    519,255   


$    632,234   


$    302,616   


$    377,078   


$    507,272   


$    765,204   



































Revenues


$ 3,031,889   


$ 3,221,299   


$ 3,243,732   


$ 3,502,307   


$ 2,680,361   


$ 2,802,239   


$ 3,028,725   


$ 3,493,623   

% GAAP


8.7%


12.2%


11.3%


6.5%


6.4%


7.9%


9.2%


16.4%

% Non-GAAP


15.8%


16.5%


16.0%


18.1%


11.3%


13.5%


16.7%


21.9%


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

Q3 2009

Q4 2009

YTD 2009

Storage:














Product Revenue


$      1,903,639   

$      2,018,026   

$     2,056,498   

$     2,285,366   

$       8,263,529   


$     1,572,408   

$      1,632,309   

$     1,818,230   

$     2,175,104   

$       7,198,051   


Services Revenue


808,190   

855,221   

851,825   

853,539   

3,368,775   


790,932   

842,558   

880,807   

947,061   

3,461,358   















Total Storage Revenue


$      2,711,829   

$      2,873,247   

$     2,908,323   

$     3,138,905   

$     11,632,304   


$     2,363,340   

$      2,474,867   

$     2,699,037   

$     3,122,165   

$     10,659,409   





























Content Management and Archiving:














Product Revenue


$           61,128   

$           73,415   

$          62,576   

$          81,054   

$          278,173   


$          58,710   

$           60,792   

$          58,209   

$          83,125   

$          260,836   


Services Revenue


124,075   

130,591   

125,493   

127,316   

507,475   


115,605   

119,445   

118,979   

124,724   

478,753   















Total Content Management and Archiving Revenue


$         185,203   

$         204,006   

$        188,069   

$        208,370   

$          785,648   


$        174,315   

$         180,237   

$        177,188   

$        207,849   

$          739,589   





























Security:














Product Revenue


$           81,683   

$           89,067   

$          88,779   

$          95,534   

$          355,063   


$          80,671   

$           84,080   

$          84,080   

$          91,441   

$          340,272   


Services Revenue


53,174   

54,979   

58,561   

59,498   

226,212   


62,035   

63,055   

68,420   

72,168   

265,678   















Total Security Revenue


$         134,857   

$         144,046   

$        147,340   

$        155,032   

$          581,275   


$        142,706   

$         147,135   

$        152,500   

$        163,609   

$          605,950   





























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   

$     1,960,519   

$     2,349,670   

$       7,799,159   


Services Revenue


985,439   

1,040,791   

1,035,879   

1,040,353   

4,102,462   


968,572   

1,025,058   

1,068,206   

1,143,953   

4,205,789   















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   

$     3,028,725   

$     3,493,623   

$     12,004,948   





























VMware:














Product Revenue


$         293,980   

$         281,143   

$        285,088   

$        314,840   

$       1,175,051   


$        257,331   

$         228,089   

$        240,062   

$        303,504   

$       1,028,986   


Services Revenue


144,190   

171,432   

186,772   

199,491   

701,885   


213,070   

227,024   

248,843   

303,039   

991,976   















Total VMware Revenue


$         438,170   

$         452,575   

$        471,860   

$        514,331   

$       1,876,936   


$        470,401   

$         455,113   

$        488,905   

$        606,543   

$       2,020,962   

























































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   

$     2,200,581   

$     2,653,174   

$       8,828,145   


Services Revenue


1,129,629   

1,212,223   

1,222,651   

1,239,844   

4,804,347   


1,181,642   

1,252,082   

1,317,049   

1,446,992   

5,197,765   















Total Consolidated Revenues


$      3,470,059   

$      3,673,874   

$     3,715,592   

$     4,016,638   

$     14,876,163   


$     3,150,762   

$      3,257,352   

$     3,517,630   

$     4,100,166   

$     14,025,910   






























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)%

(1.3)%

2.5%

(1.4)%


EMC Corporation
Constant Currency Revenue Analysis
(in thousands)
Unaudited









Consolidated Revenue

Q4-09 vs. Q4-08



Revenue growth - GAAP

2.1%



Impact of constant currency

-2.5%



Revenue growth on a constant currency basis

-0.4%













BRIC + 13 Revenue

Q4-09 vs. Q4-08



Revenue growth - GAAP

5.5%



Impact of constant currency

-4.3%



Revenue growth on a constant currency basis

1.2%







This presentation refers to growth rates at constant currency or adjusting for currency so that business results can be viewed without the impact of fluctuations in foreign currency exchange rates, thereby facilitating period-to-period comparisons of EMC's business performance. To present this information, current period results for entities reporting in currencies other than US dollars are converted into US dollars at the exchange rate applied in each month of the prior year quarter. Constant currency includes the impact from EMC's hedging program.

SOURCE EMC Corporation

21%

more press release views with 
Request a Demo

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.