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 Reports 61% Increase in Quarterly Profit; Achieves All-Time Record Quarterly and Full-Year Revenue and Profit

Highlights

- Record quarterly and full-year revenue up 19% and 21% year over year, respectively

- Record quarterly and full-year GAAP net income up 61% and 75% year over year, respectively

- Record quarterly and full-year non-GAAP net income up 32% and 46% year over year, respectively

- Record quarterly and full-year free cash flow


News provided by

EMC Corporation

Jan 25, 2011, 07:00 ET

Share this article

Share toX

Share this article

Share toX

HOPKINTON, Mass., Jan. 25, 2011 /PRNewswire/ -- EMC Corporation (NYSE: EMC) today reported record fourth-quarter and full-year 2010 financial results.  For the fourth quarter 2010, the company achieved all-time record consolidated revenue, net income and free cash flow.  Full-year 2010 results were highlighted by all-time record consolidated revenue and profit that exceeded prior company outlook and record free cash flow.  

For the fourth quarter, consolidated revenue was $4.9 billion, an increase of 19% compared with the year-ago quarter; GAAP net income attributable to EMC increased 61% year over year to $628.6 million; and GAAP diluted earnings per share were $0.29, up 53% year over year.  Non-GAAP(1) net income attributable to EMC for the fourth quarter was $920.1 million, an increase of 32% compared with the year-ago quarter, and non-GAAP(1) earnings per diluted share were $0.42, an increase of 27% year over year.

During the quarter EMC generated record quarterly operating cash flow and free cash flow of $1.5 billion and $1.2 billion, which grew 50% and 54% year over year, respectively.  For the quarter and full-year 2010, EMC expanded gross margin and operating margin percentages substantially on a year-over-year basis.  The company completed the quarter with $9.5 billion in cash and investments.

For the full year 2010, consolidated revenue was $17.0 billion, an increase of 21% year over year; GAAP net income attributable to EMC increased 75% year over year to $1.9 billion; and GAAP diluted earnings per share were $0.88, up 66% year over year.  Non-GAAP(2) net income attributable to EMC for 2010 was $2.7 billion, an increase of 46% year over year, and non-GAAP(2) earnings per diluted share were $1.26, an increase of 40% year over year. The company achieved record full-year operating cash flow and free cash flow of $4.5 billion and $3.4 billion, which grew 36% and 31%, respectively, compared with 2009.  

Joe Tucci, EMC Chairman and Chief Executive Officer, said, “EMC’s performance in 2010 was the best in company history, marked by rapid growth, market share gains, financial leverage and significant investment in technology innovation.  The platform for change in the IT industry has arrived with the biggest opportunity residing at the intersection of trusted cloud computing, enterprise data and ‘Big Data.’  Equipped with the strongest, most distinctive product and services portfolio and strategic partners, we have never been more confident in EMC’s position to lead this transformational shift to IT as a service.”  

David Goulden, EMC Executive Vice President and Chief Financial Officer, said, “In 2010 we executed our triple play impressively – simultaneously taking market share, reinvesting meaningfully in our business and delivering improved profitability.  Tremendous progress on all of these objectives throughout the year puts EMC in its best financial and operational shape ever.  We are in great position to continue to deliver our triple play results in 2011; continue to achieve solid double-digit revenue and profit growth, expand operating margins and grow free cash flow for the year; and further strengthen EMC’s strategic position for the long term.” 

Fourth-Quarter and 2010 Highlights

Fourth-quarter highlights included strong customer demand and double-digit revenue growth for the company’s market-leading high-end EMC Symmetrix storage product portfolio, which increased 19% compared with the year-ago quarter, and EMC’s mid-tier storage product portfolio(3), which grew revenue 23% year over year.  Revenues from EMC’s RSA information security business and VMware (NYSE: VMW), which is majority-owned by EMC, hit record amounts, growing 28% and 38% year over year, respectively.  Additional fourth-quarter highlights included continued strong customer demand for EMC’s backup and recovery solutions as part of the company’s fast-growing Backup and Recovery Systems Division.  Also in the fourth quarter, EMC completed its acquisition of Isilon Systems, a leader in fast-growing “scale-out” network attached storage.  

EMC consolidated fourth-quarter revenue from the United States reached $2.6 billion, an increase of 20% year over year, representing 53% of consolidated fourth-quarter revenue. Revenue from EMC’s business operations outside of the United States reached $2.3 billion, an increase of 19% year over year, representing 47% of consolidated fourth-quarter revenue.  Within this, revenue increased 13%, 30% and 34% year over year, respectively, in EMC’s Europe, Middle East and Africa; Asia Pacific and Japan; and Latin America regions.

Throughout 2010, EMC executed on numerous strategic initiatives that collectively helped strengthen the company’s technology leadership and services expertise in enterprise data, cloud computing and “Big Data”; advance its competitive lead; and gain market share.  This included sustained aggressive investment in research and development, totaling 11% of annual consolidated 2010 revenue, which resulted in broad and deep innovation across all of EMC’s business units.  EMC also continued to use its financial strength to make strategic acquisitions targeted at high-growth areas, including Isilon, data warehousing and business analytics pioneer Greenplum, and leading enterprise governance, risk and compliance (eGRC) software provider Archer Technologies.  Additionally, the company further strengthened alignment with strategic partners demonstrated by the strong momentum of VCE, The Virtual Computing Environment Company, and expanded relationships with technology, solutions and service providers around the world.  

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 2011 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 $19.6 billion for 2011.
  • Consolidated GAAP operating income is expected to be 16% of revenues for 2011 and consolidated non-GAAP operating income is expected to be 23% of revenues for 2011.  Excluded from consolidated non-GAAP operating income are restructuring and acquisition-related charges, stock-based compensation expense and intangible asset amortization, which are expected to account for less than 1%, 5% and 2% of revenues, respectively.
  • Total consolidated non-operating expense, which includes investment income, interest expense and other expense, is expected to be $100 million in 2011.
  • Consolidated GAAP net income is expected to be $2.4 billion in 2011 and consolidated non-GAAP net income is expected to be $3.25 billion in 2011.  Excluded from consolidated non-GAAP net income are restructuring and acquisition-related charges, stock-based compensation expense and intangible asset amortization, which are expected to account for approximately $100 million, $600 million and $200 million, respectively.
  • Consolidated GAAP diluted earnings per share are expected to be $1.07 for 2011 and consolidated non-GAAP diluted earnings per share are expected to be $1.46 for 2011.  Excluded from consolidated non-GAAP diluted earnings per share are restructuring and acquisition-related charges, stock-based compensation expense and intangible asset amortization, which are expected to be $0.03, $0.27 and $0.09 per diluted share, respectively, for 2011.
  • The consolidated GAAP income tax rate is expected to be 20% for 2011.  Excluding the impact of restructuring and acquisition-related charges, stock-based compensation expense and intangible asset amortization, which are expected to collectively impact the tax rate by 2%, the consolidated non-GAAP income tax rate is expected to be 22% for 2011.  
  • The weighted average outstanding diluted shares are expected to be 2.23 billion for 2011.
  • EMC expects to repurchase $1.5 billion of the company’s stock in 2011.

Supporting Resources

  • EMC will host its 2010 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 for the fourth quarters of 2010 and 2009 are amounts relating to restructuring and acquisition-related charges, stock-based compensation expense, intangible asset amortization and special income tax charges. In addition, for the fourth quarter of 2009, amounts relating to provisions for litigation are also excluded. See attached schedules for reconciliation of GAAP to non-GAAP.

(2) Items excluded from the non-GAAP results for the full year 2010 and 2009 are amounts relating to restructuring and acquisition-related charges, stock-based compensation expense, intangible asset amortization and special income tax charges. In addition, for 2009, amounts relating to provisions for litigation and gains on Data Domain and SpringSource common stock are also excluded. See attached schedules for reconciliation of GAAP to non-GAAP.

(3) Mid-tier platform products include hardware and software products from EMC CLARiiON, EMC Celerra, EMC Centera, EMC Data Domain, EMC Avamar and EMC Atmos.

EMC, Atmos, Avamar, Celerra, Centera, CLARiiON, Data Domain, Isilon, RSA and Symmetrix are either registered trademarks or trademarks of EMC Corporation in the United States and/or other countries. VMware is a registered trademark or trademark of VMware, Inc. in the United States and/or other countries. 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; and (xiv) 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 restructuring and acquisition-related charges, stock-based compensation expense, intangible asset amortization, special income tax charges, provisions for litigation and amounts relating to gains on Data Domain and SpringSource common stock) are excluded from the non-GAAP financial measures.

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

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

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

EMC CORPORATION

Consolidated Income Statements

(in thousands, except per share amounts)

Unaudited











Three Months Ended


Twelve Months Ended



December 31,

December 31,


December 31,

December 31,



2010

2009


2010

2009

Revenues:







Product sales

$   3,184,899

$   2,653,174


$ 10,892,857

$   8,828,145


Services

1,703,767

1,446,992


6,122,269

5,197,765



4,888,666

4,100,166


17,015,126

14,025,910








Cost and expenses:







Cost of product sales

1,368,070

1,228,252


4,882,031

4,406,187


Cost of services

554,307

494,265


2,102,114

1,874,824


Research and development

492,093

424,243


1,888,015

1,627,509


Selling, general and administrative

1,487,045

1,341,873


5,375,305

4,595,625


Restructuring and acquisition-related charges

43,473

23,903


84,375

107,490








Operating income

943,678

587,630


2,683,286

1,414,275








Non-operating (expense) income:







Investment income

38,338

31,137


142,536

140,430


Interest expense

(45,806)

(46,571)


(178,345)

(182,499)


Other (expense) income, net

(26,780)

(14,911)


(39,494)

2,370

Total non-operating (expense) income

(34,248)

(30,345)


(75,303)

(39,699)








Income before provision for income taxes

909,430

557,285


2,607,983

1,374,576

Income tax provision

257,005

156,313


638,297

252,775








Net income

652,425

400,972


1,969,686

1,121,801


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

(23,866)

(10,376)


(69,691)

(33,724)















Net income attributable to EMC Corporation

$      628,559

$      390,596


$   1,899,995

$   1,088,077








Net income per weighted average share, basic attributable to EMC Corporation







common shareholders

$            0.30

$            0.19


$            0.92

$            0.54








Net income per weighted average share, diluted attributable to EMC Corporation







common shareholders

$            0.29

$            0.19


$            0.88

$            0.53
















Weighted average shares, basic

2,064,683

2,041,601


2,055,959

2,022,371









Weighted average shares, diluted

2,192,996

2,103,569


2,147,931

2,055,146

Reconciliation of GAAP to Non-GAAP

For the Three Months Ended December 31, 2010

(in thousands, except per share amounts)

Unaudited


































Cost
of
Revenue


Research
and
Development


Selling,
General
and
Administrative


Restructuring
and
Acquisition-
Related
Charges


Operating
Income


Other
(Expense)
Income, net


Income
Before
Taxes


Income
Tax
Provision


Net
Income


Net
Income
Attributable
to
VMware


Net
Income
Attributable
to
EMC


Net
Income per
Weighted
Average
Share,
Basic


Net
Income per
Weighted
Average
Share,
Diluted



Revenue








































































EMC Consolidated GAAP


$                      4,888,666


$                      1,922,377


$                         492,093


$                      1,487,045


$                           43,473


$                         943,678


$                         (34,248)


$                         909,430


$                         257,005


$                         652,425


$                         (23,866)


$                         628,559


$                             0.304


$                             0.285





















































































































Restructuring and acquisition-related charges


-


-


-


-


(43,473)


43,473


-


43,473


6,791


36,682


(30)


36,652


$                             0.018


$                             0.017






























Special income tax charge


-


-


-


-


-


-


-


-


(83,331)


83,331


-


83,331


$                             0.040


$                             0.038



























































EMC Consolidated Adjusted (1)


4,888,666


1,922,377


492,093


1,487,045


-


987,151


(34,248)


952,903


180,465


772,438


(23,896)


748,542


$                             0.363


$                             0.340
























































































Stock-based compensation expense


-


(28,899)


(71,155)


(85,339)


-


185,393


500


185,893


45,230


140,663


(13,751)


126,912


$                             0.062


$                             0.058






























Intangible asset amortization


-


(33,221)


(6,286)


(30,899)


-


70,406


-


70,406


24,074


46,332


(1,709)


44,623


$                             0.022


$                             0.020






























EMC Consolidated Non-GAAP (2)


$                      4,888,666


$                      1,860,257


$                         414,652


$                      1,370,807


$                                  -


$                      1,242,950


$                         (33,748)


$                      1,209,202


$                         249,769


$                         959,433


$                         (39,356)


$                         920,077


$                             0.446


$                             0.418












































































































































































































EMC Information Infrastructure GAAP


$                      4,054,162


$                      1,782,431


$                         318,886


$                      1,103,128


$                           43,148


$                         806,569


$                         (25,920)


$                         780,649


$                         250,794


$                         529,855


$                                  -


$                         529,855


$                             0.257


$                             0.242





















































































































Restructuring and acquisition-related charges


-


-


-


-


(43,148)


43,148


-


43,148


6,616


36,532


-


36,532


$                             0.018


$                             0.017






























Special income tax charge


 -


 -


 -


 -


 -


-


 -


-


(83,331)


83,331


 -


83,331


$                             0.040


$                             0.038



























































EMC Information Infrastructure Adjusted (3)


4,054,162


1,782,431


318,886


1,103,128


-


849,717


(25,920)


823,797


174,079


649,718


-


649,718


$                             0.315


$                             0.296





















































































































Stock-based compensation expense


-


(17,383)


(24,236)


(52,341)


-


93,960


500


94,460


22,863


71,597


-


71,597


$                             0.035


$                             0.033






























Intangible asset amortization


-


(23,375)


(5,659)


(29,197)


-


58,231


-


58,231


20,481


37,750


-


37,750


$                             0.018


$                             0.017






























EMC Information Infrastructure Non-GAAP (4)


$                      4,054,162


$                      1,741,673


$                         288,991


$                      1,021,590


$                                  -


$                      1,001,908


$                         (25,420)


$                         976,488


$                         217,423


$                         759,065


$                                  -


$                         759,065


$                             0.368


$                             0.346












































































































































































































VMware standalone GAAP


$                         835,661


$                         140,351


$                         177,671


$                         387,025


$                                  -


$                         130,614


$                           (5,567)


$                         125,047


$                             5,167


$                         119,880


$                                  -


$                         119,880


$                             0.058


$                             0.053





















































































































GAAP adjustments and eliminations


(1,157)


(405)


(4,464)


(3,108)


325


6,495


(2,761)


3,734


1,044


2,690


(23,866)


(21,176)


$                           (0.010)


$                           (0.011)






























VMware within EMC GAAP (5)


834,504


139,946


173,207


383,917


325


137,109


(8,328)


128,781


6,211


122,570


(23,866)


98,704


$                             0.048


$                             0.044





















































































































Acquisition-related charges


-


-


-


-


(325)


325


-


325


175


150


(30)


120


$                                  -


$                                  -






























VMware within EMC Adjusted (6)


834,504


139,946


173,207


383,917


-


137,434


(8,328)


129,106


6,386


122,720


(23,896)


98,824


$                             0.048


$                             0.044
























































































Stock-based compensation expense


-


(11,516)


(46,919)


(32,998)


-


91,433


-


91,433


22,367


69,066


(13,751)


55,315


$                             0.027


$                             0.025






























Intangible asset amortization


-


(9,846)


(627)


(1,702)


-


12,175


-


12,175


3,593


8,582


(1,709)


6,873


$                             0.003


$                             0.003






























VMware within EMC Non-GAAP (7)


$                         834,504


$                         118,584


$                         125,661


$                         349,217


$                                  -


$                         241,042


$                           (8,328)


$                         232,714


$                           32,346


$                         200,368


$                         (39,356)


$                         161,012


$                             0.078


$                             0.072











































































































































 Wtd. Average Share O/S 


2,064,683


2,192,996

Reconciliation of GAAP to Non-GAAP

For the Three Months Ended December 31, 2010

(in thousands, except per share amounts)

Unaudited

(Continued)






























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


































Cost
of
Revenue


Research
and
Development


Selling,
General
and
Administrative


Restructuring
and
Acquisition-
Related
Charges


Operating
Income


Other
(Expense)
Income,
net


Income
Before
Taxes


Income
Tax
Provision


Net
Income


Net
Income
Attributable
to
VMware


Net
Income
Attributable
to EMC


Net
Income
per
Weighted
Average
Share,
Basic


Net
Income
per
Weighted
Average
Share,
Diluted



Revenue






































Non-cash interest expense on convertible debt (8)


$  -


$  -


$  -


$  -


$  -


$  -


$  (26,922)


$  (26,922)


$  (8,727)


$  (18,195)


$  -


$  (18,195)


$  (0.009)


$  (0.008)

Transition costs (9)


-


592


1,010


2,487


-


(4,089)


-


(4,089)


(737)


(3,352)


-


(3,352)


$                           (0.002)


$                           (0.002)



$  -


$  592


$  1,010


$  2,487


$  -


$  (4,089)


$   (26,922)


$  (31,011)


$  (9,464)


$  (21,547)


$  -


$  (21,547)


$  (0.010)


$  (0.010)






























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

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

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

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

(5) Represents VMware within EMC GAAP.

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

(7) Represents VMware within EMC Adjusted excluding stock-based compensation expense and intangible asset 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, 2010

(in thousands, except per share amounts)

Unaudited


































Cost
of
Revenue


Research
and
Development


Selling,
General
and
Administrative


Restructuring
and
Acquisition-
Related
Charges


Operating
     Income


Other
(Expense)
Income,
net


Income
Before
Taxes


Income
Tax
Provision


Net
Income


Net
Income
Attributable
to
VMware


Net
Income
Attributable to
EMC


Net
Income
per
Weighted
Average
Share,
Basic


Net
Income
per
Weighted
Average
Share,
Diluted



Revenue





















































































EMC Consolidated GAAP


$ 17,015,126


$       6,984,145


$                         1,888,015


$                                     5,375,305


$                                                               84,375


$              2,683,286


$                              (75,303)


$               2,607,983


$                  638,297


$ 1,969,686


$                                         (69,691)


$                              1,899,995


$                                                                  0.924


$                                                                    0.880





















































































































Restructuring and acquisition-related charges


-


-


-


-


(84,375)


84,375


-


84,375


10,721


73,654


(1,636)


72,018


$                                                                  0.035


$                                                                    0.034






























Special income tax charge


-


-


-


-


-


-


-


-


(83,331)


83,331


-


83,331


$                                                                  0.041


$                                                                    0.039



























































EMC Consolidated Adjusted (1)


17,015,126


6,984,145


1,888,015


5,375,305


-


2,767,661


(75,303)


2,692,358


565,687


2,126,671


(71,327)


2,055,344


$                                                                  1.000


$                                                                    0.953
























































































Stock-based compensation expense


-


(108,653)


(258,746)


(317,654)


-


685,053


1,405


686,458


165,673


520,785


(48,122)


472,663


$                                                                  0.230


$                                                                    0.220






























Intangible asset amortization


-


(131,760)


(23,556)


(129,966)


-


285,282


-


285,282


92,674


192,608


(5,279)


187,329


$                                                                  0.091


$                                                                    0.087






























EMC Consolidated Non-GAAP (2)


$ 17,015,126


$       6,743,732


$                         1,605,713


$                                     4,927,685


$                                                                      -


$              3,737,996


$                              (73,898)


$               3,664,098


$                  824,034


$ 2,840,064


$                                       (124,728)


$                              2,715,336


$                                                                  1.321


$                                                                    1.260












































































































































































































EMC Information Infrastructure GAAP


$ 14,164,393


$       6,491,939


$                         1,244,057


$                                     4,103,464


$                                                               80,877


$              2,244,056


$                              (58,713)


$               2,185,343


$                  575,156


$ 1,610,187


$                                                  -


$                              1,610,187


$                                                                  0.783


$                                                                    0.750





















































































































Restructuring and acquisition-related charges


-


-


-


-


(80,877)


80,877


-


80,877


15,736


65,141


-


65,141


$                                                                  0.032


$                                                                    0.030






























Special income tax charge


-


-


-


-


-


-


-


-


(83,331)


83,331


-


83,331


$                                                                  0.041


$                                                                    0.039



























































EMC Information Infrastructure Adjusted (3)


14,164,393


6,491,939


1,244,057


4,103,464


-


2,324,933


(58,713)


2,266,220


507,561


1,758,659


-


1,758,659


$                                                                  0.855


$                                                                    0.819





















































































































Stock-based compensation expense


-


(70,160)


(94,941)


(210,530)


-


375,631


1,273


376,904


103,303


273,601


-


273,601


$                                                                  0.133


$                                                                    0.127






























Intangible asset amortization


-


(103,304)


(21,202)


(126,017)


-


250,523


-


250,523


84,937


165,586


-


165,586


$                                                                  0.081


$                                                                    0.077






























EMC Information Infrastructure Non-GAAP (4)


$ 14,164,393


$       6,318,475


$                         1,127,914


$                                     3,766,917


$                                                                      -


$              2,951,087


$                              (57,440)


$               2,893,647


$                  695,801


$ 2,197,846


$                                                  -


$                              2,197,846


$                                                                  1.069


$                                                                    1.023












































































































































































































VMware standalone GAAP


$   2,857,343


$          493,715


$                            652,968


$                                     1,282,667


$                                                                      -


$                 427,993


$                              (11,618)


$                  416,375


$                    58,936


$    357,439


$                                                  -


$                                 357,439


$                                                                  0.174


$                                                                    0.162





















































































































GAAP adjustments and eliminations


(6,610)


(1,509)


(9,010)


(10,826)


3,498


11,237


(4,972)


6,265


4,205


2,060


(69,691)


(67,631)


$                                                                (0.033)


$                                                                  (0.036)






























VMware within EMC GAAP (5)


2,850,733


492,206


643,958


1,271,841


3,498


439,230


(16,590)


422,640


63,141


359,499


(69,691)


289,808


$                                                                  0.141


$                                                                    0.131





















































































































Acquisition-related charges


-


-


-


-


(3,498)


3,498


-


3,498


(5,015)


8,513


(1,636)


6,877


$                                                                  0.003


$                                                                    0.003






























VMware within EMC Adjusted (6)


2,850,733


492,206


643,958


1,271,841


-


442,728


(16,590)


426,138


58,126


368,012


(71,327)


296,685


$                                                                  0.144


$                                                                    0.134
























































































Stock-based compensation expense


-


(38,493)


(163,805)


(107,124)


-


309,422


132


309,554


62,370


247,184


(48,122)


199,062


$                                                                  0.097


$                                                                    0.093






























Intangible asset amortization


-


(28,456)


(2,354)


(3,949)


-


34,759


-


34,759


7,737


27,022


(5,279)


21,743


$                                                                  0.011


$                                                                    0.010






























VMware within EMC Non-GAAP (7)


$   2,850,733


$          425,257


$                            477,799


$                                     1,160,768


$                                                                      -


$                 786,909


$                              (16,458)


$                  770,451


$                  128,233


$    642,218


$                                       (124,728)


$                                 517,490


$                                                                  0.252


$                                                                    0.237











































































































































Wtd. Average Share O/S


2,055,959


2,147,931

Reconciliation of GAAP to Non-GAAP

For the Twelve Months Ended December 31, 2010

(in thousands, except per share amounts)

Unaudited

(Continued)






























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


































Cost
of
Revenue


Research
and
Development


Selling,
General
and
Administrative


Restructuring
and
Acquisition-
Related
Charges


Operating
Income


Other
(Expense)
Income,
net


Income
Before
Taxes


Income
Tax
Provision


Net
Income


Net
Income
Attributable
to
VMware


Net
Income
Attributable
to
EMC


Net
Income
per
Weighted
Average
Share,
Basic


Net
Income
per
Weighted
Average
Share,
Diluted



Revenue






































Non-cash interest expense on convertible debt (8)


$  -


$  -


$  -


$  -


$  -


$  -


$  (105,654)


$  (105,654)


$  (36,850)


$  (68,804)


$  -


$  (68,804)


$  (0.034)


$  (0.032)

Transition costs (9)


-


2,275


5,079


29,836


-


(37,190)


-


(37,190)


(10,085)


(27,105)


-


(27,105)


$  (0.013)


$  (0.013)



$  -


$  2,275


$  5,079


$  29,836


$  -


$  (37,190)


$  (105,654)


$  (142,844)


$  (46,935)


$  (95,909)


$  -


$  (95,909)


$  (0.047)


$  (0.045)






























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

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

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

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

(5) Represents VMware within EMC GAAP.

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

(7) Represents VMware within EMC Adjusted excluding stock-based compensation expense and intangible asset 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, 2009

(in thousands, except per share amounts)

Unaudited


































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



Revenue



































































EMC Consolidated GAAP


$                      4,100,166


$                      1,722,517


$                         424,243


$                      1,341,873


$                           23,903


$                         587,630


$                         (30,345)


$                         557,285


$                         156,313


$                         400,972


$                         (10,376)


$                         390,596


$                             0.191


$                             0.185
























































































Provision for litigation


-


-


-


(57,500)


-


57,500


-


57,500


5,156


52,344


-


52,344


$                             0.026


$                             0.025






























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


-


 -


-


-


-


-


-


-


(60,718)


60,718


-


60,718


$                             0.030


$                             0.029



























































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 asset 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


$                      1,051,889


$                           23,075


$                         514,298


$                         (24,067)


$                         490,231


$                         145,535


$                         344,696


$                                  -


$                         344,696


$                             0.169


$                             0.164
























































































Provision for litigation


-


-


-


(57,500)


-


57,500


-


57,500


5,156


52,344


-


52,344


$                             0.026


$                             0.025






























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


-


-


-


-


-


-


-


-


(60,718)


60,718


-


60,718


$                             0.030


$                             0.029



























































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 asset 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 asset 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

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


































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



Revenue






































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 provision for litigation, restructuring and acquisition-related charges and a special income tax charge.

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

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

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

(5) Represents VMware within EMC GAAP.

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

(7) Represents VMware within EMC Adjusted excluding stock-based compensation expense and intangible asset 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, 2009

(in thousands, except per share amounts)

Unaudited


































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



Revenue



































































EMC Consolidated GAAP


$                    14,025,910


$                      6,281,011


$                      1,627,509


$                      4,595,625


$                         107,490


$                      1,414,275


$                         (39,699)


$                      1,374,576


$                         252,775


$                      1,121,801


$                         (33,724)


$                      1,088,077


$                             0.538


$                             0.528
























































































Provision for litigation


-


-


-


(57,500)


-


57,500


-


57,500


5,156


52,344


-


52,344


$                             0.026


$                             0.026






























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


-


-


-


-


-


-


-


-


(60,718)


60,718


-


60,718


$                             0.030


$                             0.030



























































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


(32,985)


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 asset 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


$                         (69,284)


$                      1,858,369


$                             0.919


$                             0.903















































































































































































EMC Information Infrastructure GAAP


$                    12,004,948


$                      5,921,103


$                      1,136,100


$                      3,657,916


$                         105,889


$                      1,183,940


$                         (36,059)


$                      1,147,881


$                         225,799


$                         922,082


$                                  -


$                         922,082


$                             0.456


$                             0.449
























































































Provision for litigation


-


-


-


(57,500)


-


57,500


-


57,500


5,156


52,344


-


52,344


$                             0.026


$                             0.026






























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


-


-


-


-


-


-


-


-


(60,718)


60,718


-


60,718


$                             0.030


$                             0.030



























































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 asset 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 asset 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

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


































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



Revenue






































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 provision for litigation, 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 asset amortization.

(3) Represents EMC Information Infrastructure GAAP excluding provision for litigation, 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 asset 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 asset 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

EMC CORPORATION

Consolidated Balance Sheets

(in thousands, except per share amounts)

Unaudited






December 31,


December 31,



2010


2009






ASSETS




Current assets:





Cash and cash equivalents

$                4,119,138


$                6,302,499


Short-term investments

1,256,175


392,839


Accounts and notes receivable, less allowance





    for doubtful accounts of $57,385 and $47,414

2,569,523


2,108,575


Inventories

856,405


886,289


Deferred income taxes

609,832


564,174


Other current assets

372,249


283,926

Total current assets

9,783,322


10,538,302

Long-term investments

4,115,918


2,692,323

Property, plant and equipment, net

2,528,432


2,224,346

Intangible assets, net

1,624,267


1,185,632

Goodwill

11,772,650


9,210,376

Other assets, net

1,008,695


961,024


     Total assets

$              30,833,284


$              26,812,003











LIABILITIES  &  SHAREHOLDERS' EQUITY




Current liabilities:





Accounts payable

$                1,062,600


$                   899,298


Accrued expenses

2,090,035


1,944,210


Income taxes payable

199,735


41,691


Convertible debt

3,214,771


-


Deferred revenue

2,810,873


2,262,968

Total current liabilities

9,378,014


5,148,167

Income taxes payable

265,549


235,976

Deferred revenue

1,853,263


1,373,798

Deferred income taxes

717,004


708,378

Long-term convertible debt

-


3,100,290

Other liabilities

217,449


184,920

Total liabilities

12,431,279


10,751,529











Convertible debt

235,229


-











Commitments and contingencies




Shareholders' equity:





Preferred stock, par value $0.01; authorized 25,000





   shares; none outstanding

-


-


Common stock, par value $0.01; authorized 6,000,000





   shares; issued 2,069,246 and 2,052,441 shares

20,692


20,524


Additional paid-in capital

3,816,681


3,875,791


Retained earnings

13,659,284


11,759,289


Accumulated other comprehensive loss, net

(92,617)


(105,722)


     Total EMC Corporation's shareholders' equity

17,404,040


15,549,882


Non-controlling interest in VMware, Inc.

762,736


510,592


Total shareholders' equity

18,166,776


16,060,474


     Total liabilities and shareholders' equity

$              30,833,284


$              26,812,003

EMC CORPORATION

Consolidated Statements of Cash Flows

(in thousands)

Unaudited





Twelve Months Ended





December 31,
2010


December 31,
2009

Cash flows from operating activities:





Cash received from customers

$               17,585,447


$                  14,647,691


Cash paid to suppliers and employees

(12,830,684)


(11,032,859)


Dividends and interest received

102,912


109,525


Interest paid

(76,711)


(73,430)


Income taxes paid

(232,121)


(316,542)



Net cash provided by operating activities

4,548,843


3,334,385








Cash flows from investing activities:





Additions to property, plant and equipment

(745,412)


(411,579)


Capitalized software development costs

(362,956)


(304,520)


Purchases of short and long-term available-for-sale securities

(6,321,535)


(5,409,540)


Sales of short and long-term available-for-sale securities

3,625,260


5,171,449


Maturities of short and long-term available-for-sale securities

437,297


704,653


Business acquisitions, net of cash acquired

(3,194,611)


(2,664,141)


Proceeds from (investments in) strategic and other related investments

85,908


(182,994)


Other


-


1,184




Net cash used in investing activities

(6,476,049)


(3,095,488)















Cash flows from financing activities:





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

780,732


366,361


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

431,306


227,666


EMC repurchase of EMC's common stock

(999,924)


-


EMC purchase of VMware's common stock

(399,224)


-


VMware repurchase of VMware's common stock

(338,527)


-


Payments on securities lending

-


(412,321)


Excess tax benefits from stock-based compensation

281,872


46,082


Payment of long-term and short-term obligations

(4,128)


(20,835)


Proceeds from long-term and short-term obligations

4,066


4,969




Net cash (used in) provided by financing activities

(243,827)


211,922








Effect of exchange rate changes on cash and cash equivalents

(12,328)


7,995








Net (decrease) increase in cash and cash equivalents

(2,183,361)


458,814

Cash and cash equivalents at beginning of period

6,302,499


5,843,685

Cash and cash equivalents at end of period

4,119,138


$                    6,302,499








Reconciliation of net income to net cash provided





by operating activities:











Net income

$                 1,969,686


$                    1,121,801

Adjustments to reconcile net income to net cash





provided by operating activities:





Depreciation and amortization

1,167,550


1,073,135


Non-cash interest expense on convertible debt

105,649


108,347


Non-cash restructuring and other special charges

6,861


25,050


Stock-based compensation expense

667,728


600,537


Provision for doubtful accounts

18,965


14,351


Deferred income taxes, net

(49,787)


27,198


Excess tax benefits from stock-based compensation

(281,872)


(46,082)


Gain on Data Domain and SpringSource common stock

-


(25,822)


Other  

(21,250)


(13,906)


Changes in assets and liabilities, net of acquisitions:






Accounts and notes receivable

(405,758)


241,069



Inventories

(114,111)


(158,482)



Other assets

(54,469)


3,600



Accounts payable

154,496


140,376



Accrued expenses

4,162


(80,642)



Income taxes payable

455,964


(91,142)



Deferred revenue

957,114


366,361



Other liabilities

(32,085)


28,636




Net cash provided by operating activities

$                 4,548,843


$                    3,334,385

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



Twelve Months Ended



Three Months Ended



December 31,


December 31,



December 31,


December 31,



2010


2009



2010


2009











EMC Consolidated




















Cash flow from Operations


$                       4,548,843


$                   3,334,385



$                       1,512,237


$                   1,008,657











Capital Expenditures


(745,412)


(411,579)



(203,546)


(133,990)











Capitalized Software


(362,956)


(304,520)



(90,464)


(82,088)











Free Cash Flow


$                       3,440,475


$                   2,618,286



$                       1,218,227


$                      792,579

EMC Corporation

Reconciliation of GAAP to Non-GAAP Tax Rate

(in thousands)

Unaudited













For the three months ended December 31, 2010













Income Before


Tax


Tax


Tax


Provision


Rate







EMC Consolidated GAAP

$             909,430


$             257,005


28.3%

Stock-based compensation expense

185,893


45,230


24.3%

Intangible asset amortization

70,406


24,074


34.2%

Restructuring and acquisition-related charges

43,473


6,791


15.6%

Special Income Tax Charge

-


(83,331)


-

 EMC Consolidated Non-GAAP

$          1,209,202


$             249,769


20.7%

EMC Corporation

Supplemental

Revenue Analysis

(in thousands)

Unaudited



























Supplemental Revenue Data
















Q1 2009

Q2 2009

Q3 2009

Q4 2009

FY 2009


Q1 2010

Q2 2010

Q3 2010

Q4 2010

FY 2010

Storage:













Product Revenue

$     1,572,408

$      1,632,309

$      1,818,230

$      2,175,104

$        7,198,051


$      2,017,314

$      2,076,855

$      2,172,875

$      2,557,243

$      8,824,287


Services Revenue

790,932

842,558

880,807

947,061

3,461,358


901,781

922,067

966,414

1,084,564

3,874,826














Total Storage Revenue

$     2,363,340

$      2,474,867

$      2,699,037

$      3,122,165

$      10,659,409


$      2,919,095

$      2,998,922

$      3,139,289

$      3,641,807

$      12,699,113



























Information Intelligence Group:













Product Revenue

$          58,710

$           60,792

$           58,209

$           83,125

$           260,836


$           63,662

$           62,329

$           59,078

$           84,069

$         269,138


Services Revenue

115,605

119,445

118,979

124,724

478,753


114,502

116,105

116,713

119,439

466,759














Total Information Intelligence Group Revenue

$        174,315

$         180,237

$         177,188

$         207,849

$           739,589


$         178,164

$         178,434

$         175,791

$         203,508

$         735,897



























Security:













Product Revenue

$          80,671

$           84,080

$           84,080

$           91,441

$           340,272


$           85,814

$           90,876

$         102,442

$         121,019

$         400,151


Services Revenue

62,035

63,055

68,420

72,168

265,678


75,654

82,460

83,290

87,828

329,232














Total Security Revenue

$        142,706

$         147,135

$         152,500

$         163,609

$           605,950


$         161,468

$         173,336

$         185,732

$         208,847

$         729,383



























EMC Information Infrastructure:













Product Revenue

$     1,711,789

$      1,777,181

$      1,960,519

$      2,349,670

$        7,799,159


$      2,166,790

$      2,230,060

$      2,334,395

$      2,762,331

$      9,493,576


Services Revenue

968,572

1,025,058

1,068,206

1,143,953

4,205,789


1,091,937

1,120,632

1,166,417

1,291,831

4,670,817














Total EMC Information Infrastructure Revenue

$     2,680,361

$      2,802,239

$      3,028,725

$      3,493,623

$      12,004,948


$      3,258,727

$      3,350,692

$      3,500,812

$      4,054,162

$    14,164,393



























VMware:













Product Revenue

$        257,331

$         228,089

$         240,062

$         303,504

$        1,028,986


$         311,927

$         323,256

$         341,530

$         422,568

$         1,399,281


Services Revenue

213,070

227,024

248,843

303,039

991,976


320,038

349,549

369,929

411,936

1,451,452














Total VMware Revenue

$        470,401

$         455,113

$         488,905

$         606,543

$        2,020,962


$         631,965

$         672,805

$         711,459

$         834,504

$      2,850,733





















































Consolidated Revenues:













Product Revenue

$     1,969,120

$      2,005,270

$      2,200,581

$      2,653,174

$        8,828,145


$      2,478,717

$      2,553,316

$      2,675,925

$      3,184,899

$      10,892,857


Services Revenue

1,181,642

1,252,082

1,317,049

1,446,992

5,197,765


1,411,975

1,470,181

1,536,346

1,703,767

6,122,269














Total Consolidated Revenues

$     3,150,762

$      3,257,352

$      3,517,630

$      4,100,166

$      14,025,910


$      3,890,692

$      4,023,497

$      4,212,271

$      4,888,666

$    17,015,126




























Percentage impact to EMC revenue growth rate













due to changes in exchange rates from the prior year

(3.5)%

(3.7)%

(1.3)%

2.5%

(1.4)%


2.4%

0.0%

(0.6)%

(0.6)%

0.2%

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












Q4 2010


Q4 2009


FY 2010


FY 2009



















Gross Margin GAAP


$ 2,966,289


$ 2,377,649


$ 10,030,981


$   7,744,899

Stock-based compensation expense


28,899


30,136


108,653


99,393

Intangible asset amortization


33,221


36,488


131,760


131,754

Restructuring and acquisition-related charges


-


-


-


12,485










Gross Margin Non-GAAP


$ 3,028,409


$ 2,444,273


$ 10,271,394


$   7,998,531




























Revenues


$ 4,888,666


$ 4,100,166


$ 17,015,126


$ 14,025,910

% GAAP


60.7%


58.0%


59.0%


55.2%

% Non-GAAP


61.9%


59.6%


60.4%


57.0%

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












Q4 2010


Q4 2009


FY 2010


FY 2009



















Operating Income GAAP


$    943,678


$    587,630


$   2,683,286


$   1,414,275

Restructuring and acquisition-related charges


43,473


23,903


84,375


119,975

Provision for litigation


-


57,500


-


57,500

Stock-based compensation expense


185,393


181,597


685,053


605,706

Intangible asset amortization


70,406


65,903


285,282


247,788










Operating Income Non-GAAP


$ 1,242,950


$    916,533


$   3,737,996


$   2,445,244



















Revenues


$ 4,888,666


$ 4,100,166


$ 17,015,126


$ 14,025,910

Operating Margin GAAP


19.3%


14.3%


15.8%


10.1%

Operating Margin Non-GAAP


25.4%


22.4%


22.0%


17.4%

EMC Corporation

Reconciliation of EMC's Compounded Annual Growth Rate

(in thousands)

Unaudited
























Actual


Guidance


Guidance



2004


2011


CAGR















GAAP diluted earnings per share


$               0.36


$             1.07


17%








Restructuring and acquisition-related charges


0.01


0.03


15%

Stock-based compensation expense


0.02


0.27


49%

Intangible asset amortization


0.03


0.09


18%

Non-GAAP diluted earnings per share


$               0.41


$             1.46


19%






















Schedule may not add due to rounding

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.