-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, SXUWw2HHfI2YKNf/Ce4Xe7S1atZHJUnzYxLpkAoeJWEiZZWIcV61UjyIEjh9nDxw jqCXmSeKaUnaMONRmwadzw== 0001193125-10-043099.txt : 20100226 0001193125-10-043099.hdr.sgml : 20100226 20100226170440 ACCESSION NUMBER: 0001193125-10-043099 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20100226 ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100226 DATE AS OF CHANGE: 20100226 FILER: COMPANY DATA: COMPANY CONFORMED NAME: EMC CORP CENTRAL INDEX KEY: 0000790070 STANDARD INDUSTRIAL CLASSIFICATION: COMPUTER STORAGE DEVICES [3572] IRS NUMBER: 042680009 STATE OF INCORPORATION: MA FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-09853 FILM NUMBER: 10640427 BUSINESS ADDRESS: STREET 1: 176 SOUTH STREET CITY: HOPKINTON STATE: MA ZIP: 01748-9103 BUSINESS PHONE: 5082937208 MAIL ADDRESS: STREET 1: 176 SOUTH STREET CITY: HOPKINTON STATE: MA ZIP: 01748-9103 8-K 1 d8k.htm FORM 8-K Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported): February 26, 2010

 

 

EMC CORPORATION

(Exact Name of Registrant as Specified in Charter)

 

 

 

Massachusetts   1-9853   No. 04-2680009

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

 

176 South Street, Hopkinton, MA   01748
(Address of Principal Executive Offices)   (Zip code)

Registrant’s telephone number, including area code: (508) 435-1000

N/A

(Former Name or Former Address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 8.01. Other Events.

On February 26, 2010, EMC Corporation (“EMC”) filed its Annual Report on Form 10-K for the year ended December 31, 2009 (the “10-K”). As disclosed in the 10-K, EMC reported certain adjustments made since its earnings announcement on January 26, 2010 which affect its 2009 financial statements. EMC has adjusted its fourth quarter and full year 2009 financial statements by recognizing a pre-tax charge of $57.5 million ($52.3 million after tax) for a provision for litigation. Additionally, EMC adjusted its fourth quarter and full year 2009 financial statements for the estimated costs associated with reorganizing its international operations into a single EMC foreign holding company by reducing the tax provision by $16.5 million. These adjustments decreased GAAP diluted earnings per share by $0.01 and $0.02 for the fourth quarter and the full year 2009, respectively. The non-GAAP diluted earnings per share for the fourth quarter and calendar 2009 remained unchanged from the previously reported amounts of $0.33 and $0.90, respectively.

Attached to this Form 8-K are supplemental schedules which update the information previously provided at EMC’s earnings announcement on January 26, 2010 to reflect the adjustments referred to above.

The information contained in this Form 8-K and in the Exhibit attached to this Form 8-K shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, regardless of any general incorporation language in such filing.

This Form 8-K and the accompanying schedules 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 Form 8-K and the accompanying schedules.

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 provision for litigation, gain on Data Domain and SpringSource common stock, restructuring and acquisition-related charges, special income tax charge, stock-based compensation expense and intangible amortization) 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.

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.

 

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

 

99.1

   Supplemental Schedules


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

EMC CORPORATION

By:  

/S/    MARK A. LINK        

  Mark A. Link
  Senior Vice President and Chief Accounting Officer

Date: February 26, 2010


EXHIBIT INDEX

 

Exhibit

No.

  

Description

99.1

   Supplemental Schedules
EX-99.1 2 dex991.htm SUPPLEMENTAL SCHEDULES Supplemental Schedules

EMC CORPORATION

Consolidated Income Statements

(in thousands, except per share amounts)

Unaudited

 

     Three Months Ended     Twelve Months Ended  
     December 31,
2009
    December 31,
2008
    December 31,
2009
    December 31,
2008
 
           (As Adjusted)           (As Adjusted)  

Revenues:

        

Product sales

   $ 2,653,174      $ 2,776,794      $ 8,828,145      $ 10,071,816   

Services

     1,446,992        1,239,844        5,197,765        4,804,347   
                                
     4,100,166        4,016,638        14,025,910        14,876,163   

Cost and expenses:

        

Cost of product sales

     1,228,252        1,313,468        4,406,187        4,663,667   

Cost of services

     494,265        477,486        1,874,824        1,990,127   

Research and development

     424,243        434,521        1,627,509        1,721,330   

Selling, general and administrative

     1,341,873        1,211,120        4,595,625        4,601,588   

In-process research and development

     —          6,576        —          85,780   

Restructuring and acquisition-related charges

     23,903        240,694        107,490        244,735   
                                

Operating income

     587,630        332,773        1,414,275        1,568,936   

Non-operating income (expense):

        

Investment income

     31,137        54,462        140,430        247,049   

Interest expense

     (46,571     (44,741     (182,499     (176,355

Other income (expense), net

     (14,911     (18,518     2,370        (39,405
                                

Total non-operating income (expense)

     (30,345     (8,797     (39,699     31,289   

Income before provision for income taxes

     557,285        323,976        1,374,576        1,600,225   

Income tax provision

     156,313        36,336        252,775        280,396   
                                

Net income

     400,972        287,640        1,121,801        1,319,829   

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

     (10,376     (17,718     (33,724     (44,725
                                

Net income attributable to EMC Corporation

   $ 390,596      $ 269,922      $ 1,088,077      $ 1,275,104   
                                

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

   $ 0.19      $ 0.13      $ 0.54      $ 0.62   
                                

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

   $ 0.19      $ 0.13      $ 0.53      $ 0.61   
                                

Weighted average shares, basic

     2,041,601        2,012,389        2,022,371        2,048,506   

Weighted average shares, diluted

     2,103,569        2,028,635        2,055,146        2,079,853   


Reconciliation of GAAP to Non-GAAP

For the Three Months Ended December 31, 2009

(in thousands, except per share amounts)

Unaudited

 

     Revenue     Cost of
Revenue
    Research
and
Development
    Selling,
General and
Administrative
    Restructuring
and
Acquisition-
Related
Charges
    Operating
Income
   Other
Expense,
net
    Income
Before
Taxes
    Income
Tax
Provision
    Net
Income
    Net
Income
Attributable
to

VMware
    Net
Income
Attributable
to

EMC
    Net
Income
per
Weighted
Average
Share,
Basic
    Net
Income
per
Weighted
Average
Share,
Diluted
 

EMC Consolidated GAAP

   $ 4,100,166      $ 1,722,517      $ 424,243      $ 1,341,873      $ 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 acquistion-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 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 acquistion-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 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   

Acquistion-related charges

     —          —          —          —          (828     828      —          828        —          828        (152     676      $ —        $ —     
                                                                                                               

VMware within EMC Adjusted (6)

     606,543        108,286        134,113        289,984        —          74,160      (6,278     67,882        10,778        57,104        (10,528     46,576      $ 0.023      $ 0.022   

Stock-based compensation expense

     —          (9,503     (37,160     (26,397     —          73,060      —          73,060        10,235        62,825        (11,554     51,271      $ 0.025      $ 0.024   

Intangible amortization

     —          (3,528     (67     (514     —          4,109      —          4,109        1,562        2,547        (468     2,079      $ 0.001      $ 0.001   
                                                                                                               

VMware within EMC Non-GAAP (7)

   $ 606,543      $ 95,255      $ 96,886      $ 263,073      $ —        $ 151,329    $ (6,278   $ 145,051      $ 22,575      $ 122,476      $ (22,550   $ 99,926      $ 0.049      $ 0.047   
                                                                                                               
                          Wtd. Average Share O/S        2,041,601        2,103,569   
                                         
                          Incremental VMware dilution      $ 1,150   


Reconciliation of GAAP to Non-GAAP

For the Three Months Ended December 31, 2009

(in thousands, except per share amounts)

Unaudited

(Continued)

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

 

     Revenue    Cost of
Revenue
   Research
and
Development
   Selling,
General and
Administrative
   Restructuring
and
Acquisition-
Related
Charges
   Operating
Income
    Other
Expense,
net
    Income
Before
Taxes
    Income
Tax
Provision
    Net
Income
    Net
Income
Attributable
to

VMware
   Net
Income
Attributable
to

EMC
    Net
Income
per
Weighted
Average
Share,
Basic
    Net
Income
per
Weighted
Average
Share,
Diluted
 

Non-cash interest expense on convertible debt (8)

   $ —      $ —      $ —      $ —      $ —      $ —        $ (27,785   $ (27,785   $ (9,253   $ (18,532   $ —      $ (18,532   $ (0.009   $ (0.009

Transition costs (9)

     —        167      3,243      15,921      —        (19,331     —          (19,331     (5,053     (14,278     —        (14,278   $ (0.007   $ (0.007
                                                                                                          
   $ —      $ 167    $ 3,243    $ 15,921    $ —      $ (19,331   $ (27,785   $ (47,116   $ (14,306   $ (32,810   $ —      $ (32,810   $ (0.016   $ (0.016
                                                                                                          

 

(1) Represents EMC Consolidated GAAP excluding 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 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 amortization.
(5) Represents VMware within EMC GAAP.
(6) Represents VMware within EMC GAAP excluding acquisition-related charges.
(7) Represents VMware within EMC Adjusted excluding stock-based compensation expense and intangible amortization.
(8) Represents the non-cash interest charge associated with our convertible senior notes due 2011 and 2013 totaling $3,450 million.
(9) Represents incremental costs incurred to transform our current cost structure to a more streamlined cost structure.

Note: schedule may not add due to rounding


Reconciliation of GAAP to Non-GAAP

For the Twelve Months Ended December 31, 2009

(in thousands, except per share amounts)

Unaudited

 

     Revenue     Cost of
Revenue
    Research
and
Development
    Selling,
General and
Administrative
    Restructuring
and
Acquisition-
Related
Charges
    Operating
Income
   Other
Income
(Expense),
net
    Income
Before
Taxes
    Income
Tax
Provision
    Net
Income
    Net
Income
Attributable
to

VMware
    Net
Income
Attributable
to

EMC
    Net
Income
per
Weighted
Average
Share,
Basic
    Net
Income
per
Weighted
Average
Share,
Diluted
 

EMC Consolidated GAAP

   $ 14,025,910      $ 6,281,011      $ 1,627,509      $ 4,595,625      $ 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      $ 0.025   

Gain on Data Domain and SpringSource common stock

     —          —          —          —          —          —        (25,822     (25,822     —          (25,822     1,025        (24,797   $ (0.012   $ (0.012

Restructuring and acquistion-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        (32,986     1,260,146      $ 0.623      $ 0.612   

Stock-based compensation expense

     —          (99,393     (214,554     (291,759     —          605,706      —          605,706        135,130        470,576        (34,731     435,845      $ 0.216      $ 0.212   

Intangible amortization

     —          (131,754     (12,883     (103,151     —          247,788      —          247,788        83,842        163,946        (1,568     162,378      $ 0.080      $ 0.079   
                                                                                                               

EMC Consolidated Non-GAAP (2)

   $ 14,025,910      $ 6,037,379      $ 1,400,072      $ 4,143,215      $ —        $ 2,445,244    $ (65,521   $ 2,379,723      $ 452,069      $ 1,927,654      $ (69,285   $ 1,858,369      $ 0.919      $ 0.903   
                                                                                                               

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      $ 0.025   

Gain on Data Domain common stock

     —          —          —          —          —          —        (19,963     (19,963     —          (19,963     —          (19,963   $ (0.010   $ (0.010

Restructuring and acquistion-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 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

Acquistion-related charges

     —          —          —          —          (1,601     1,601      —          1,601        —          1,601        (287     1,314      $ 0.001      $ 0.001   
                                                                                                               

VMware within EMC Adjusted (6)

     2,020,962        359,908        491,409        937,709        —          231,936      (9,499     222,437        26,976        195,461        (32,986     162,475      $ 0.080      $ 0.078   

Stock-based compensation expense

     —          (31,695     (121,788     (93,520     —          247,003      —          247,003        46,075        200,928        (34,731     166,197      $ 0.082      $ 0.081   

Intangible amortization

     —          (11,935     (107     (2,092     —          14,134      —          14,134        5,018        9,116        (1,568     7,548      $ 0.004      $ 0.004   
                                                                                                               

VMware within EMC Non-GAAP (7)

   $ 2,020,962      $ 316,278      $ 369,514      $ 842,097      $ —        $ 493,073    $ (9,499   $ 483,574      $ 78,069      $ 405,505      $ (69,285   $ 336,220      $ 0.166      $ 0.163   
                                                                                                               
                          Wtd. Average Share O/S        2,022,371        2,055,146   
                                         
                          Incremental VMware dilution      $ 2,252   


Reconciliation of GAAP to Non-GAAP

For the Twelve Months Ended December 31, 2009

(in thousands, except per share amounts)

Unaudited

(Continued)

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

 

     Revenue    Cost of
Revenue
   Research
and
Development
   Selling,
General and
Administrative
   Restructuring
and
Acquisition-
Related
Charges
   Operating
Income
    Other
Income
(Expense),
net
    Income
Before
Taxes
    Income
Tax
Provision
    Net
Income
    Net
Income
Attributable
to

VMware
   Net
Income
Attributable
to

EMC
    Net
Income
per
Weighted
Average
Share,
Basic
    Net
Income
per
Weighted
Average
Share,
Diluted
 

Non-cash interest expense on convertible debt (8)

   $ —      $ —      $ —      $ —      $ —      $ —        $ (108,347   $ (108,347   $ (35,025   $ (73,322   $ —      $ (73,322   $ (0.036   $ (0.036

Transition costs (9)

     —        3,194      8,411      43,063      —        (54,668     —          (54,668     (15,683     (38,985     —        (38,985   $ (0.019   $ (0.019
                                                                                                          
   $ —      $ 3,194    $ 8,411    $ 43,063    $ —      $ (54,668   $ (108,347   $ (163,015   $ (50,708   $ (112,307   $ —      $ (112,307   $ (0.056   $ (0.055
                                                                                                          

 

(1) Represents EMC Consolidated GAAP excluding 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 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 amortization.
(5) Represents VMware within EMC GAAP.
(6) Represents VMware within EMC GAAP excluding gain on SpringSource common stock and acquisition-related charges.
(7) Represents VMware within EMC Adjusted excluding stock-based compensation expense and intangible amortization.
(8) Represents the non-cash interest charge associated with our convertible senior notes due 2011 and 2013 totaling $3,450 million.
(9) Represents incremental costs incurred to transform our current cost structure to a more streamlined cost structure.

Note: schedule may not add due to rounding


EMC CORPORATION

Consolidated Balance Sheets

(in thousands, except per share amounts)

Unaudited

 

     December 31,
2009
    December 31,
2008
 
           (As Adjusted)  

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 6,302,499      $ 5,843,685   

Short-term investments

     392,839        963,292   

Accounts and notes receivable, less allowance for doubtful accounts of $47,414 and $48,080

     2,108,575        2,252,640   

Inventories

     886,289        842,803   

Deferred income taxes

     564,174        477,101   

Other current assets

     283,926        285,508   
                

Total current assets

     10,538,302        10,665,029   

Long-term investments

     2,692,323        2,370,493   

Property, plant and equipment, net

     2,224,346        2,223,007   

Intangible assets, net

     1,185,632        795,616   

Goodwill

     9,210,376        7,046,799   

Other assets, net

     961,024        773,631   
                

Total assets

   $ 26,812,003      $ 23,874,575   
                

LIABILITIES & SHAREHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 899,298      $ 757,405   

Accrued expenses

     1,944,210        1,901,884   

Securities lending payable

     —          412,321   

Income taxes payable

     41,691        136,802   

Deferred revenue

     2,262,968        2,010,024   
                

Total current liabilities

     5,148,167        5,218,436   

Income taxes payable

     235,976        255,182   

Deferred revenue

     1,373,798        1,182,360   

Deferred income taxes

     708,378        389,787   

Long-term convertible debt

     3,100,290        2,991,943   

Other liabilities

     184,920        180,917   
                

Total liabilities

     10,751,529        10,218,625   
                

Commitments and contingencies

    

Shareholders’ equity:

    

Preferred stock, par value $.01; authorized 25,000 shares; none outstanding

     —          —     

Common stock, par value $.01; authorized 6,000,000 shares; issued 2,052,441 and 2,012,938 shares

     20,524        20,129   

Additional paid-in capital

     3,875,791        2,817,054   

Retained earnings

     11,759,289        10,671,212   

Accumulated other comprehensive loss, net

     (105,722     (179,952
                

Total EMC Corporation’s shareholders’ equity

     15,549,882        13,328,443   

Non-controlling interest in VMware, Inc.

     510,592        327,507   
                

Total shareholders’ equity

     16,060,474        13,655,950   
                

Total liabilities and shareholders’ equity

   $ 26,812,003      $ 23,874,575   
                


EMC CORPORATION

Consolidated Statements of Cash Flows

(in thousands)

Unaudited

 

     Twelve Months Ended  
     December 31,
2009
    December 31,
2008
 
           (As Adjusted)  

Cash flows from operating activities:

    

Cash received from customers

   $ 14,647,691      $ 15,378,081   

Cash paid to suppliers and employees

     (11,032,859     (11,747,031

Dividends and interest received

     109,525        240,031   

Interest paid

     (73,430     (73,695

Income taxes paid

     (316,542     (232,298
                

Net cash provided by operating activities

     3,334,385        3,565,088   
                

Cash flows from investing activities:

    

Additions to property, plant and equipment

     (411,579     (695,899

Capitalized software development costs

     (304,520     (294,973

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

     (5,409,540     (3,318,545

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

     5,171,449        3,189,547   

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

     704,653        204,091   

Business acquisitions, net of cash acquired

     (2,664,141     (725,521

Increase in strategic and other related investments

     (182,994     (5,510

Other

     1,184        31,878   
                

Net cash used in investing activities

     (3,095,488     (1,614,932
                

Cash flows from financing activities:

    

Issuance of EMC’s common stock

     366,361        241,060   

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

     227,666        190,107   

Purchase of VMware’s common stock

     —          (13,259

Proceeds from securities lending

     —          412,321   

Repayments of proceeds from securities lending

    
(412,321

    —     

Repurchase of EMC’s common stock

     —          (1,489,501

Excess tax benefits from stock-based compensation

     46,082        97,705   

Payment of long-term and short-term obligations

     (20,835     (6,151

Proceeds from long-term and short-term obligations

     4,969        33,707   
                

Net cash provided by (used in) financing activities

     211,922        (534,011
                

Effect of exchange rate changes on cash

     7,995        (54,671
                

Net increase in cash and cash equivalents

     458,814        1,361,474   

Cash and cash equivalents at beginning of period

     5,843,685        4,482,211   
                

Cash and cash equivalents at end of period

   $ 6,302,499      $ 5,843,685   
                

Reconciliation of net income to net cash provided by operating activities:

    

Net income

   $ 1,121,801      $ 1,319,829   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     1,073,135        1,057,511   

Non-cash interest expense on convertible debt

     108,347        102,581   

Non-cash restructuring and other special charges

     25,050        139,193   

Stock-based compensation expense

     600,537        501,439   

Provision for doubtful accounts

     14,351        34,667   

Deferred income taxes, net

     27,198        4,629   

Excess tax benefits from stock-based compensation

     (46,082     (97,705

Gain on Data Domain and SpringSource common stock

     (25,822     —     

Other

     (13,906     (13,471

Changes in assets and liabilities, net of acquisitions:

    

Accounts and notes receivable

     241,069        73,184   

Inventories

     (158,482     165,813   

Other assets

     3,600        (16,178

Accounts payable

     140,376        (148,821

Accrued expenses

     (80,642     8,688   

Income taxes payable

     (91,142     44,821   

Deferred revenue

     366,361        394,067   

Other liabilities

     28,636        (5,159
                

Net cash provided by operating activities

   $ 3,334,385      $ 3,565,088   
                
-----END PRIVACY-ENHANCED MESSAGE-----