Seguridad Mania.com - España y América Latina
Portal sobre tecnologías para la seguridad física
- Destacamos »
- software Anti Blanqueo
PALO ALTO, CA -- (Marketwired) -- 10/21/14 -- VMware, Inc. (NYSE: VMW), the global leader in virtualization and cloud infrastructure, today announced financial results for the third quarter of 2014:
"In every region of the world, customers are making a long-term bet on VMware to help them transform their businesses and embrace a new model for IT," said Pat Gelsinger, CEO of VMware. "Customers are looking to VMware for technology choices that liberate them from the constraints of hardware, and which offer a new model for security, optimized for a world of millions of applications."
"Our third-quarter revenue grew 18%, reflecting strong customer adoption of our products and services," said Jonathan Chadwick, chief financial officer. "We are especially pleased by the performance of our newer businesses such as mobility, networking, storage, and hybrid cloud, which made significant progress in delivering against our long-term strategy."
Recent Highlights & Strategic Announcements
The company will host a conference call today at 2:00 p.m. PT/ 5:00 p.m. ET to review financial results and business outlook. A live web broadcast of the event will be available on the VMware investor relations website at http://ir.vmware.com. Slides will accompany the web broadcast. The replay of the webcast and slides will be available on the website for two months. In addition, seven quarters of historical data for revenues and unearned revenues, excluding revenues generated each period by the products and services contributed to Pivotal Software, Inc. on April 1, 2013 and the products and services associated with the divestitures that occurred in 2013 will also be made available at http://ir.vmware.com in conjunction with the conference call.
About VMware
VMware is the leader in virtualization and cloud infrastructure solutions that enable businesses to thrive in the Cloud Era. Customers rely on VMware to help them transform the way they build, deliver and consume Information Technology resources in a manner that is evolutionary and based on their specific needs. With 2013 revenues of $5.21 billion, VMware has more than 500,000 customers and 75,000 partners. The company is headquartered in Silicon Valley with offices throughout the world and can be found online at www.vmware.com.
Additional Information
VMware's website is located at www.vmware.com, and its investor relations website is located at http://ir.vmware.com. VMware's goal is to maintain the investor relations website as a portal through which investors can easily find or navigate to pertinent information about VMware, all of which is made available free of charge. The additional information includes materials that VMware files with the SEC; announcements of investor conferences and events at which its executives talk about its products, services and competitive strategies; webcasts of its quarterly earnings calls, investor conferences and events (archives of which are also available for a limited time); additional information on its financial metrics, including reconciliations of non-GAAP financial measures to the most directly comparable GAAP measures; press releases on quarterly earnings, product and service announcements, legal developments and international news; corporate governance information; and other news, blogs and announcements that VMware may post from time to time that investors may find useful or interesting.
VMware, VMworld, EVO: RAIL, vCloud Air, vRealize, vRealize Operations, vRealize Code Stream, NSX, VMware Workstation, and Horizon are registered trademarks or trademarks of VMware or its subsidiaries in the United States and other jurisdictions. All other marks and names mentioned herein may be trademarks of their respective organizations. All other marks and names mentioned herein may be trademarks of their respective organizations.
Use of Non-GAAP Financial Measures
Reconciliations of non-GAAP financial measures to VMware's financial results as determined in accordance with GAAP are included at the end of this press release following the accompanying financial data. For a description of these non-GAAP financial measures, including the reasons management uses each measure, please see the section of the tables titled "About Non-GAAP Financial Measures."
Forward-Looking Statements
This press release contains forward-looking statements including, among other things, statements regarding expectations for the transformation of IT; continued customer adoption of VMware products and services; future hyper-converged infrastructure offerings; the expansion of vCloud Air, including a new data center in Germany; and expected product capabilities and benefits to customers arising from VMware's joint initiative with Docker, Google and Pivotal, the VMware Integrated OpenStack offering, NSX and end-user computing partnerships, NSX reseller arrangements, VMware's plans with CSC for a new web scale Infrastructure-as-a-Service platform and newly announced VMware products and services, such as EVO: RAIL, vRealize Suite 6, VMware vRealize Code Stream and VMware Workspace Suite. These forward-looking statements are subject to the safe harbor provisions created by the Private Securities Litigation Reform Act of 1995. Actual results could differ materially from those projected in the forward-looking statements as a result of certain risk factors, including but not limited to: (i) adverse changes in general economic or market conditions; (ii) delays or reductions in consumer, government and information technology spending; (iii) competitive factors, including but not limited to pricing pressures, industry consolidation, entry of new competitors into the virtualization software and cloud, end user and mobile computing industries, and new product and marketing initiatives by VMware's competitors; (iv) VMware's customers' ability to transition to new products and computing strategies such as cloud computing, desktop virtualization and the software defined data center; (v) the uncertainty of customer acceptance of emerging technology; (vi) changes in the willingness of customers to enter into longer term licensing and support arrangements; (vii) rapid technological changes in the virtualization software and cloud, end user and mobile computing industries; (viii) changes to product and service development timelines; (ix) VMware's relationship with EMC Corporation and EMC's ability to control matters requiring stockholder approval, including the election of VMware's board members; (x) VMware's ability to protect its proprietary technology; (xi) VMware's ability to attract and retain highly qualified employees; and (xii) the successful integration of acquired companies and assets into VMware. These forward-looking statements are based on current expectations and are subject to uncertainties and changes in condition, significance, value and effect as well as other risks detailed in documents filed with the Securities and Exchange Commission, including VMware's most recent reports on Form 10-K and Form 10-Q and current reports on Form 8-K that we may file from time to time, which could cause actual results to vary from expectations. VMware assumes no obligation to, and does not currently intend to, update any such forward-looking statements after the date of this release.
VMware, Inc.
CONSOLIDATED STATEMENTS OF INCOME
(amounts in millions, except per share amounts, and shares in thousands)
(unaudited)
For the Three For the Nine
Months Ended Months Ended
September 30, September 30,
------------------ ------------------
2014 2013 2014 2013
-------- -------- -------- --------
Revenues:
License $ 639 $ 564 $ 1,814 $ 1,583
Services 876 725 2,519 2,141
-------- -------- -------- --------
Total revenues 1,515 1,289 4,333 3,724
Operating expenses (1):
Cost of license revenues 46 51 143 163
Cost of services revenues 196 132 519 375
Research and development 327 266 936 797
Sales and marketing 529 449 1,550 1,308
General and administrative 169 103 498 298
Realignment charges 6 1 4 64
-------- -------- -------- --------
Operating income 242 287 683 719
Investment income 11 7 28 21
Interest expense with EMC (7) (1) (18) (3)
Other income (expense), net (2) 15 (2) 29
-------- -------- -------- --------
Income before income taxes 244 308 691 766
Income tax provision 50 47 131 87
-------- -------- -------- --------
Net income $ 194 $ 261 $ 560 $ 679
======== ======== ======== ========
Net income per weighted-average
share, basic for Class A and Class
B $ 0.45 $ 0.61 $ 1.30 $ 1.58
Net income per weighted-average
share, diluted for Class A and
Class B $ 0.45 $ 0.60 $ 1.29 $ 1.57
Weighted-average shares, basic for
Class A and Class B 430,463 429,709 430,408 428,690
Weighted-average shares, diluted for
Class A and Class B 434,118 433,182 434,656 432,916
______
(1) Includes stock-based
compensation as follows:
Cost of license revenues $ 1 $ 1 $ 2 $ 2
Cost of services revenues 11 7 31 21
Research and development 61 52 187 165
Sales and marketing 43 37 128 106
General and administrative 17 16 51 42
Realignment charges - - - 6
VMware, Inc.
CONSOLIDATED BALANCE SHEETS
(amounts in millions, except per share amounts, and shares in thousands)
(unaudited)
September 30, December 31,
2014 2013
-------------- --------------
ASSETS
Current assets:
Cash and cash equivalents $ 2,293 $ 2,305
Short-term investments 4,801 3,870
Accounts receivable, net of allowance for
doubtful accounts of $2 957 1,220
Deferred tax asset 232 190
Other current assets 249 96
-------------- --------------
Total current assets 8,532 7,681
Property and equipment, net 969 845
Other assets, net 155 107
Deferred tax asset 156 60
Intangible assets, net 772 607
Goodwill 3,935 3,027
-------------- --------------
Total assets $ 14,519 $ 12,327
============== ==============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 150 $ 109
Accrued expenses and other 779 608
Due to related parties, net 17 18
Unearned revenues 2,725 2,558
-------------- --------------
Total current liabilities 3,671 3,293
Note payable to EMC 1,500 450
Unearned revenues 1,650 1,534
Other liabilities 262 234
-------------- --------------
Total liabilities 7,083 5,511
Commitments and contingencies
Stockholders' equity:
Class A common stock, par value $.01;
authorized 2,500,000 shares; issued and
outstanding 131,103 and 130,349 shares 1 1
Class B convertible common stock, par value
$.01; authorized 1,000,000 shares; issued
and outstanding 300,000 shares 3 3
Additional paid-in capital 3,553 3,496
Accumulated other comprehensive income 1 4
Retained earnings 3,872 3,312
-------------- --------------
Total VMware, Inc.'s stockholders' equity 7,430 6,816
Non-controlling interests 6 ―
-------------- --------------
Total stockholders' equity 7,436 6,816
-------------- --------------
Total liabilities and stockholders'
equity $ 14,519 $ 12,327
============== ==============
VMware, Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions)
(unaudited)
For the Three For the Nine
Months Ended Months Ended
September 30, September 30,
------------------ ------------------
2014 2013 2014 2013
-------- -------- -------- --------
Operating activities:
Net income $ 194 $ 261 $ 560 $ 679
Adjustments to reconcile net income
to net cash provided by operating
activities:
Depreciation and amortization 91 82 255 261
Stock-based compensation 133 113 399 332
Excess tax benefits from stock-
based compensation (8) (12) (34) (60)
Deferred income taxes, net (36) 32 (115) 41
Non-cash realignment charges - - - 15
Gain on disposition of certain
lines of business and other, net - (12) - (31)
Other - 4 - 3
Changes in assets and liabilities,
net of acquisitions:
Accounts receivable 163 152 293 360
Other assets (27) 4 (70) (72)
Due to/from related parties, net 57 49 25 84
Accounts payable 49 (2) 41 16
Accrued expenses (60) (69) (4) (91)
Income taxes receivable from EMC - - - 15
Income taxes payable 65 (2) 178 (4)
Unearned revenues (15) 37 237 300
-------- -------- -------- --------
Net cash provided by operating
activities 606 637 1,765 1,848
-------- -------- -------- --------
Investing activities:
Additions to property and equipment (100) (94) (254) (247)
Purchases of available-for-sale
securities (998) (573) (2,974) (2,227)
Sales of available-for-sale
securities 610 253 1,551 1,072
Maturities of available-for-sale
securities 162 227 483 597
Proceeds from disposition of certain
lines of business - 6 - 37
Purchase of strategic investments (1) (7) (41) (7)
Business acquisitions, net of cash
acquired (44) - (1,112) (184)
Increase in restricted cash - (1) (76) (3)
Other investing - - (10) (1)
-------- -------- -------- --------
Net cash used in investing
activities (371) (189) (2,433) (963)
-------- -------- -------- --------
Financing activities:
Proceeds from issuance of common
stock 59 70 158 185
Proceeds from issuance of note
payable to EMC - - 1,500 -
Repayment of note payable to EMC - - (450) -
Reduction in capital from EMC - - (24) -
Proceeds from non-controlling
interests 7 - 7 -
Repurchase of common stock (43) (90) (450) (392)
Excess tax benefits from stock-based
compensation 8 12 34 60
Shares repurchased for tax
withholdings on vesting of
restricted stock (27) (17) (119) (84)
-------- -------- -------- --------
Net cash provided by (used in)
financing activities 4 (25) 656 (231)
-------- -------- -------- --------
Net increase (decrease) in cash and
cash equivalents 239 423 (12) 654
Cash and cash equivalents at
beginning of the period 2,054 1,840 2,305 1,609
-------- -------- -------- --------
Cash and cash equivalents at end of
the period $ 2,293 $ 2,263 $ 2,293 $ 2,263
======== ======== ======== ========
VMware, Inc.
SUPPLEMENTAL REVENUES SCHEDULE
(INCLUDES RECONCILIATION OF GAAP TO NON-GAAP DATA)
(in millions)
(unaudited)
For the Three Months
Ended For the Three Months Ended
----------------------- ---------------------------------
September June March December September June March
30, 30, 31, 31, 30, 30, 31,
2014 2014 2014 2013 2013 2013 2013
------- ------ ------ ------- -------- ------ ------
Revenues as
reported (1):
License $ 639 $ 614 $ 561 $ 687 $ 564 $ 531 $ 488
Software
maintenance 779 737 701 699 644 614 605
Professional
services 97 106 98 97 81 98 98
------- ------ ------ ------- -------- ------ ------
Total revenues $ 1,515 $1,457 $1,360 $ 1,483 $ 1,289 $1,243 $1,191
======= ====== ====== ======= ======== ====== ======
Change (%) over
prior year (4)
License 13.4% 15.8% 14.8% 15.1% 14.8% 2.6% 1.3%
Software
maintenance 21.0% 20.0% 15.8% 18.3% 16.9% 18.3% 23.0%
Professional
services 18.6% 7.5% 0.4% -8.4% -11.4% 13.4% 20.8%
------- ------ ------ ------- -------- ------ ------
Total revenues 17.5% 17.2% 14.2% 14.7% 13.7% 10.7% 12.9%
======= ====== ====== ======= ======== ====== ======
Revenues as
reported,
excluding
Pivotal (2)
License $ 639 $ 614 $ 561 $ 687 $ 564 $ 531 $ 485
Software
maintenance 779 737 701 699 644 614 601
Professional
services 97 106 98 97 81 98 84
------- ------ ------ ------- -------- ------ ------
Total revenues $ 1,515 $1,457 $1,360 $ 1,483 $ 1,289 $1,243 $1,170
======= ====== ====== ======= ======== ====== ======
Change (%) over
prior year (4)
License 13.4% 15.8% 15.7% 16.6% 16.0% 4.4% 1.5%
Software
maintenance 21.0% 20.0% 16.6% 19.2% 17.8% 19.3% 23.0%
Professional
services 18.6% 7.5% 17.4% 24.5% 14.0% 45.1% 19.8%
------- ------ ------ ------- -------- ------ ------
Total revenues 17.5% 17.2% 16.3% 18.3% 16.8% 14.0% 12.8%
======= ====== ====== ======= ======== ====== ======
Revenues as
reported,
excluding
Pivotal and all
dispositions
(3)
License $ 639 $ 614 $ 561 $ 687 $ 562 $ 526 $ 476
Software
maintenance 779 737 701 699 642 611 590
Professional
services 97 106 98 97 81 98 83
------- ------ ------ ------- -------- ------ ------
Total revenues $ 1,515 $1,457 $1,360 $ 1,483 $ 1,285 $1,235 $1,149
======= ====== ====== ======= ======== ====== ======
Change (%) over
prior year (4)
License 13.7% 16.7% 17.8% 18.2% 17.3% 5.3% 1.1%
Software
maintenance 21.5% 20.7% 18.9% 21.8% 20.0% 21.3% 23.4%
Professional
services 18.9% 8.0% 18.2% 24.8% 15.4% 45.6% 19.9%
------- ------ ------ ------- -------- ------ ------
Total revenues 17.9% 18.0% 18.4% 20.3% 18.5% 15.4% 12.9%
======= ====== ====== ======= ======== ====== ======
Reconciliation
of "revenues as
reported"
to"revenues as
reported,
excluding
Pivotaland all
dispositions":
Revenues as
reported,
excluding
Pivotal and all
dispositions
(3) $ 1,515 $1,457 $1,360 $ 1,483 $ 1,285 $1,235 $1,149
Pivotal - - - - - - 22
All
dispositions - - - - 4 8 20
------- ------ ------ ------- -------- ------ ------
Revenues as
reported (1) $ 1,515 $1,457 $1,360 $ 1,483 $ 1,289 $1,243 $1,191
======= ====== ====== ======= ======== ====== ======
(1) Represents revenues reported each quarter.
(2) Represents revenues reported each quarter less the revenues attributable
to products and services contributed by VMware to Pivotal Software, Inc.
("Pivotal") on April 1, 2013. All quarters have been adjusted to exclude the
related revenues.
(3) Represents revenues reported each quarter less a) the revenues
attributable to products and services contributed by VMware to Pivotal on
April 1, 2013 and b) the revenues attributable to all lines of businesses
which were disposed of in 2013, including Zimbra which was disposed of in
July 2013. All quarters have been adjusted to exclude the related revenues.
(4) Changes over prior periods are calculated based upon the respective
underlying, non-rounded data.
VMware, Inc.
SUPPLEMENTAL UNEARNED REVENUES SCHEDULE
(INCLUDES RECONCILIATION OF GAAP TO NON-GAAP DATA)
(in millions)
(unaudited)
September June March December September June March
30, 30, 31, 31, 30, 30, 31,
2014 2014 2014 2013 2013 2013 2013
------- ------ ------ ------ -------- ------ ------
Unearned revenues
as reported (1)
License $ 428 $ 476 $ 459 $ 465 $ 415 $ 427 $ 446
Software
maintenance 3,558 3,541 3,378 3,304 2,937 2,903 2,797
Professional
services 389 372 335 323 284 266 247
------- ------ ------ ------ -------- ------ ------
Total unearned
revenues $ 4,375 $4,389 $4,172 $4,092 $ 3,636 $3,596 $3,490
======= ====== ====== ====== ======== ====== ======
Change (%) over
prior year (3)
License 3.3% 11.5% 2.8% 0.5% 13.3% 13.7% 19.6%
Software
maintenance 21.2% 22.0% 20.8% 19.9% 21.6% 23.2% 24.5%
Professional
services 36.6% 39.7% 35.6% 33.1% 34.3% 26.8% 30.6%
------- ------ ------ ------ -------- ------ ------
Total unearned
revenues 20.3% 22.0% 19.6% 18.3% 21.5% 22.2% 24.3%
======= ====== ====== ====== ======== ====== ======
Unearned revenues
as reported,
excluding
Pivotal and all
dispositions (2)
License $ 428 $ 476 $ 459 $ 465 $ 414 $ 427 $ 407
Software
maintenance 3,558 3,541 3,378 3,304 2,933 2,903 2,736
Professional
services 389 372 335 323 285 266 246
------- ------ ------ ------ -------- ------ ------
Total unearned
revenues $ 4,375 $4,389 $4,172 $4,092 $ 3,632 $3,596 $3,389
======= ====== ====== ====== ======== ====== ======
Change (%) over
prior year (3)
License 3.5% 11.5% 12.8% 12.3% 26.4% 27.1% 15.7%
Software
maintenance 21.3% 22.0% 23.5% 23.7% 25.0% 26.8% 25.0%
Professional
services 36.6% 39.7% 36.5% 34.4% 35.7% 28.7% 31.7%
------- ------ ------ ------ -------- ------ ------
Total unearned
revenues 20.5% 22.0% 23.1% 23.0% 26.0% 27.0% 24.3%
======= ====== ====== ====== ======== ====== ======
Reconciliation of
"unearned
revenues as
reported"
to"unearned
revenues as
reported,
excluding
Pivotaland all
dispositions":
Unearned revenues
as reported,
excluding
Pivotal and all
dispositions (2) $ 4,375 $4,389 $4,172 $4,092 $ 3,632 $3,596 $3,389
Pivotal and all
dispositions - - - - 4 - 101
------- ------ ------ ------ -------- ------ ------
Unearned revenues
as reported (1) $ 4,375 $4,389 $4,172 $4,092 $ 3,636 $3,596 $3,490
======= ====== ====== ====== ======== ====== ======
(1) Represents unearned revenues reported each quarter.
(2) Represents unearned revenues reported each quarter less a) the unearned
revenues attributable to products and services contributed by VMware to
Pivotal on April 1, 2013 and b) the unearned revenues attributable to all
lines of businesses which were disposed of in 2013, including Zimbra which
was disposed of in July 2013. All quarters have been adjusted to exclude the
related unearned revenues.
(3) Changes over prior periods are calculated based upon the respective
underlying, non-rounded data.
VMware, Inc.
RECONCILIATION OF GAAP TO NON-GAAP DATA
For the Three Months Ended September 30, 2014
(amounts in millions, except per share amounts, and shares in thousands)
(unaudited)
Employer
Payroll Taxes
on Employee
Stock-Based Stock Intangible
GAAP Compensation Transactions Amortization
------------- ------------- ------------- -------------
Operating
expenses:
Cost of
license
revenues $ 46 (1) - (28)
Cost of
services
revenues $ 196 (11) - -
Research and
development $ 327 (61) (1) (2)
Sales and
marketing $ 529 (43) (2) (5)
General and
administrative $ 169 (17) - (1)
Realignment
charges $ 6 - - -
Operating income $ 242 133 3 36
Operating margin
(2) 16.0% 8.8% 0.2% 2.4%
Income before
income taxes $ 244 133 3 36
Income tax
provision $ 50 - - -
Tax rate (2) 20.4%
Net income $ 194 133 3 36
Net income per
weighted-
average share,
basic for Class
A and Class B
(2) (3) $ 0.45 $ 0.31 $ 0.01 $ 0.08
Net income per
weighted-
average share,
diluted for
Class A and
Class B (2) (4)
$ 0.45 $ 0.31 $ 0.01 $ 0.08
table continued below
Acquisition
and Other Tax Non-GAAP,
Realignment Related Adjustment as adjusted
Charges Items (1) (2)
------------- ------------- ------------- -------------
Operating
expenses:
Cost of
license
revenues - - - $ 18
Cost of
services
revenues - - - $ 185
Research and
development - - - $ 264
Sales and
marketing - - - $ 478
General and
administrative - (41) - $ 110
Realignment
charges (6) - - $ -
Operating income 6 41 - $ 460
Operating margin
(2) 0.4% 2.7% - 30.4%
Income before
income taxes 6 41 - $ 462
Income tax
provision - - 36 $ 85
Tax rate (2) 18.5%
Net income 6 41 (36) $ 377
Net income per
weighted-
average share,
basic for Class
A and Class B
(2) (3) $ 0.01 $ 0.10 $ (0.08) $ 0.88
Net income per
weighted-
average share,
diluted for
Class A and
Class B (2) (4)
$ 0.01 $ 0.10 $ (0.08) $ 0.87
(1) Non-GAAP financial information for the quarter is adjusted for a tax
rate equal to our annual estimated tax rate on non-GAAP income. This rate is
based on our estimated annual GAAP income tax rate forecast, adjusted to
account for items excluded from GAAP income in calculating the non-GAAP
financial measures presented above. Our estimated tax rate on non-GAAP
income is determined annually and may be adjusted during the year to take
into account events or trends that we believe materially impact the
estimated annual rate including, but not limited to, significant changes
resulting from tax legislation, material changes in the geographic mix of
revenues and expenses and other significant events. Due to the differences
in the tax treatment of items excluded from non-GAAP earnings, as well as
the methodology applied to our estimated annual tax rates as described
above, our estimated tax rate on non-GAAP income may differ from our GAAP
tax rate and from our actual tax liabilities.
(2) Totals may not sum, due to rounding. Operating margin, tax rate and net
income per weighted average share information are calculated based upon the
respective underlying, non-rounded data.
(3) Calculated based upon 430,463 basic weighted-average shares for Class A
and Class B.
(4) Calculated based upon 434,118 diluted weighted-average shares for Class
A and Class B.
VMware, Inc.
RECONCILIATION OF GAAP TO NON-GAAP DATA
For the Three Months Ended September 30, 2013
(amounts in millions, except per share amounts, and shares in thousands)
(unaudited)
Employer
Payroll
Taxes
on Employee
Stock-Based Stock Intangible Realignment
GAAP Compensation Transactions Amortization Charges
----------- ------------ ------------ ------------ -----------
Operating
expenses:
Cost of
license
revenues $ 51 (1) - (22) -
Cost of
services
revenues $ 132 (7) - - -
Research
and
development $ 266 (52) (1) (1) -
Sales and
marketing $ 449 (37) (1) (1) -
General
and
admini-
strative $ 103 (16) - - -
Realignment
charges $ 1 - - - (1)
Operating
income $ 287 113 2 24 1
Operating
margin 22.4% 8.7% 0.2% 1.9% -
Other
income
(expense),
net $ 15 - - - -
Income
before
income
taxes $ 308 113 2 24 1
Income tax
provision $ 47
Tax rate 15.3%
Net income $ 261 113 2 24 1
Net income
per
weighted-
average
share,
basic for
Class A
and Class
B (3) $ 0.61 $ 0.26 $ 0.01 $ 0.06 $ -
Net income
per
weighted-
average
share,
diluted
for Class
A and
Class B
(4) $ 0.60 $ 0.26 $ 0.01 $ 0.06 $ -
table continued below
Gain on
Disposition
Acquisition Capitalized of Certain
and Other Software Lines of Tax
Related Development Business & Adjustment Non-GAAP,
Items Costs (1) Other, Net (2) as adjusted
----------- ----------- ----------- ----------- -----------
Operating
expenses:
Cost of
license
revenues - (8) - - $ 20
Cost of
services
revenues - - - - $ 125
Research
and
development - - - - $ 212
Sales and
marketing - - - - $ 410
General
and
administrative (1) - - - $ 86
Realignment
charges - - - - $ -
Operating
income 1 8 - - $ 436
Operating
margin 0.1% 0.6% - - 33.9%
Other
income
(expense),
net - - (12) - $ 3
Income
before
income
taxes 1 8 (12) - $ 445
Income tax
provision 35 $ 82
Tax rate 18.5%
Net income 1 8 (12) (35) $ 363
Net income
per
weighted-
average
share,
basic for
Class A
and Class
B (3) $ - $ 0.02 $ (0.03) $ (0.08) $ 0.85
Net income
per
weighted-
average
share,
diluted
for Class
A and
Class B
(4) $ - $ 0.02 $ (0.03) $ (0.08) $ 0.84
(1) For the third quarter of 2013, no costs were capitalized for the
development of software products. Amortization expense from previously
capitalized amounts was $8.
(2) Non-GAAP financial information for the quarter is adjusted for a tax
rate equal to our annual estimated tax rate on non-GAAP income. This rate is
based on our estimated annual GAAP income tax rate forecast, adjusted to
account for items excluded from GAAP income in calculating the non-GAAP
financial measures presented above. Our estimated tax rate on non-GAAP
income is determined annually and may be adjusted during the year to take
into account events or trends that we believe materially impact the
estimated annual rate including, but not limited to, significant changes
resulting from tax legislation, material changes in the geographic mix of
revenues and expenses and other significant events. Due to the differences
in the tax treatment of items excluded from non-GAAP earnings, as well as
the methodology applied to our estimated annual tax rates as described
above, our estimated tax rate on non-GAAP income may differ from our GAAP
tax rate and from our actual tax liabilities.
(3) Calculated based upon 429,709 basic weighted-average shares for Class A
and Class B.
(4) Calculated based upon 433,182 diluted weighted-average shares for Class
A and Class B.
VMware, Inc.
RECONCILIATION OF GAAP TO NON-GAAP DATA
For the Nine Months Ended September 30, 2014
(amounts in millions, except per share amounts, and shares in thousands)
(unaudited)
Employer
Payroll
Taxes
on Employee
Stock-Based Stock Intangible
GAAP Compensation Transactions Amortization
----------- ------------ ------------ ------------
Operating
expenses:
Cost of
license
revenues $ 143 (2) - (79)
Cost of
services
revenues $ 519 (31) (1) (1)
Research
and
development $ 936 (187) (3) (5)
Sales and
marketing $ 1,550 (128) (3) (14)
General
and
administ-
rative $ 498 (51) (1) (1)
Realignment
charges $ 4 - - -
Operating
income $ 683 399 8 100
Operating
margin (2) 15.8% 9.2% 0.2% 2.3%
Other
income
(expense),
net $ (2) - - -
Income
before
income
taxes $ 691 399 8 100
Income tax
provision $ 131 - - -
Tax rate
(2) 18.9%
Net income $ 560 399 8 100
Net income
per
weighted-
average
share,
basic for
Class A
and Class
B (2) (3) $ 1.30 $ 0.93 $ 0.02 $ 0.23
Net income
per
weighted-
average
share,
diluted
for Class
A and
Class B
(2) (4) $ 1.29 $ 0.92 $ 0.02 $ 0.23
table continued below
Acquisition Certain
and Other Litigation Tax Non-GAAP,
Realignment Related and Other Adjustment as adjusted
Charges Items Contingencies (1) (2)
------------ ----------- ------------- ----------- -----------
Operating
expenses:
Cost of
license
revenues - - - - $ 61
Cost of
services
revenues - - - - $ 488
Research
and
development - - - - $ 742
Sales and
marketing - - - - $ 1,402
General
and
administ-
rative - (107) (11) - $ 328
Realignment
charges (4) - - - $ -
Operating
income 4 107 11 - $ 1,312
Operating
margin (2) 0.1% 2.5% 0.2% - 30.3%
Other
income
(expense),
net - 1 - - $ (1)
Income
before
income
taxes 4 108 11 - $ 1,321
Income tax
provision - - - 114 $ 244
Tax rate
(2) 18.5%
Net income 4 108 11 (114) $ 1,077
Net income
per
weighted-
average
share,
basic for
Class A
and Class
B (2) (3) $ 0.01 $ 0.25 $ 0.02 $ (0.26) $ 2.50
Net income
per
weighted-
average
share,
diluted
for Class
A and
Class B
(2) (4) $ 0.01 $ 0.25 $ 0.02 $ (0.26) $ 2.48
(1) Non-GAAP financial information for the quarter is adjusted for a tax
rate equal to our annual estimated tax rate on non-GAAP income. This rate is
based on our estimated annual GAAP income tax rate forecast, adjusted to
account for items excluded from GAAP income in calculating the non-GAAP
financial measures presented above. Our estimated tax rate on non-GAAP
income is determined annually and may be adjusted during the year to take
into account events or trends that we believe materially impact the
estimated annual rate including, but not limited to, significant changes
resulting from tax legislation, material changes in the geographic mix of
revenues and expenses and other significant events. Due to the differences
in the tax treatment of items excluded from non-GAAP earnings, as well as
the methodology applied to our estimated annual tax rates as described
above, our estimated tax rate on non-GAAP income may differ from our GAAP
tax rate and from our actual tax liabilities.
(2) Totals may not sum, due to rounding. Operating margin, tax rate and net
income per weighted average share information are calculated based upon the
respective underlying, non-rounded data.
(3) Calculated based upon 430,408 basic weighted-average shares for Class A
and Class B.
(4) Calculated based upon 434,656 diluted weighted-average shares for Class
A and Class B.
VMware, Inc.
RECONCILIATION OF GAAP TO NON-GAAP DATA
For the Nine Months Ended September 30, 2013
(amounts in millions, except per share amounts, and shares in thousands)
(unaudited)
Employer
Payroll
Taxes
on Employee
Stock-Based Stock Intangible Realignment
GAAP Compensation Transactions Amortization Charges
----------- ------------ ------------ ------------ -----------
Operating
expenses:
Cost of
license
revenues $ 163 (2) - (67) -
Cost of
services
revenues $ 375 (21) (2) (2) -
Research
and
development $ 797 (165) (3) (2) -
Sales and
marketing $ 1,308 (106) (3) (6) -
General
and
administr-
ative $ 298 (42) (2) - -
Realignment
charges $ 64 - - - (64)
Operating
income $ 719 336 10 77 64
Operating
margin 19.3% 9.0% 0.2% 2.1% 1.7%
Other
income
(expense),
net $ 29 - - - -
Income
before
income
taxes $ 766 336 10 77 64
Income tax
provision $ 87
Tax rate 11.4%
Net income $ 679 336 10 77 64
Net income
per
weighted-
average
share,
basic for
Class A
and Class
B (3) $ 1.58 $ 0.78 $ 0.02 $ 0.18 $ 0.15
Net income
per
weighted-
average
share,
diluted
for Class
A and
Class B
(4) $ 1.57 $ 0.78 $ 0.02 $ 0.18 $ 0.15
table continued below
Gain on
Disposition
Acquisition Capitalized of Certain
and Other Software Lines of Tax
Related Development Business & Adjustment Non-GAAP,
Items Costs (1) Other, Net (2) as adjusted
----------- ----------- ----------- ----------- -----------
Operating
expenses:
Cost of
license
revenues - (34) - - $ 60
Cost of
services
revenues - - - - $ 350
Research
and
development - - - - $ 627
Sales and
marketing - - - - $ 1,193
General
and
administr-
ative (3) - - - $ 251
Realignment
charges - - - - $ -
Operating
income 3 34 - - $ 1,243
Operating
margin 0.1% 0.9% - - 33.3%
Other
income
(expense),
net - - (31) - $ (2)
Income
before
income
taxes 3 34 (31) - $ 1,259
Income tax
provision 146 $ 233
Tax rate 18.5%
Net income 3 34 (31) (146) $ 1,026
Net income
per
weighted-
average
share,
basic for
Class A
and Class
B (3) $ 0.01 $ 0.08 $ (0.07) $ (0.34) $ 2.39
Net income
per
weighted-
average
share,
diluted
for Class
A and
Class B
(4) $ - $ 0.08 $ (0.07) $ (0.34) $ 2.37
(1) For the first nine months of 2013, no costs were capitalized for the
development of software products. Amortization expense from previously
capitalized amounts was $34.
(2) Non-GAAP financial information for the quarter is adjusted for a tax
rate equal to our annual estimated tax rate on non-GAAP income. This rate is
based on our estimated annual GAAP income tax rate forecast, adjusted to
account for items excluded from GAAP income in calculating the non-GAAP
financial measures presented above. Our estimated tax rate on non-GAAP
income is determined annually and may be adjusted during the year to take
into account events or trends that we believe materially impact the
estimated annual rate including, but not limited to, significant changes
resulting from tax legislation, material changes in the geographic mix of
revenues and expenses and other significant events. Due to the differences
in the tax treatment of items excluded from non-GAAP earnings, as well as
the methodology applied to our estimated annual tax rates as described
above, our estimated tax rate on non-GAAP income may differ from our GAAP
tax rate and from our actual tax liabilities.
(3) Calculated based upon 428,690 basic weighted-average shares for Class A
and Class B.
(4) Calculated based upon 432,916 diluted weighted-average shares for Class
A and Class B.
VMware, Inc.
REVENUES BY TYPE
(in millions)
(unaudited)
For the Three Months For the Nine Months
Ended Ended
September 30, September 30,
------------------------ ------------------------
2014 2013 2014 2013
----------- ----------- ----------- -----------
Revenues:
License $ 639 $ 564 $ 1,814 $ 1,583
Services:
Software maintenance 779 644 2,217 1,864
Professional
services 97 81 302 277
----------- ----------- ----------- -----------
Total services 876 725 2,519 2,141
----------- ----------- ----------- -----------
Total revenues $ 1,515 $ 1,289 $ 4,333 $ 3,724
=========== =========== =========== ===========
Percentage of revenues
(1):
License 42.2% 43.7% 41.9% 42.5%
Services:
Software maintenance 51.4% 49.9% 51.2% 50.0%
Professional
services 6.4% 6.4% 6.9% 7.5%
----------- ----------- ----------- -----------
Total services 57.8% 56.3% 58.1% 57.5%
----------- ----------- ----------- -----------
Total revenues 100.0% 100.0% 100.0% 100.0%
=========== =========== =========== ===========
(1) Percentage of revenues is calculated based upon the respective
underlying, non-rounded data.
VMware, Inc.
REVENUES BY GEOGRAPHY
(in millions)
(unaudited)
For the Three Months For the Nine Months
Ended Ended
September 30, September 30,
------------------------ ------------------------
2014 2013 2014 2013
----------- ----------- ----------- -----------
Revenues:
United States $ 780 $ 614 $ 2,112 $ 1,773
International 735 675 2,221 1,951
----------- ----------- ----------- -----------
Total revenues $ 1,515 $ 1,289 $ 4,333 $ 3,724
=========== =========== =========== ===========
Percentage of revenues
(1):
United States 51.5% 46.9% 48.8% 47.6%
International 48.5% 53.1% 51.2% 52.4%
----------- ----------- ----------- -----------
Total revenues 100.0% 100.0% 100.0% 100.0%
=========== =========== =========== ===========
(1) Percentage of revenues is calculated based upon the respective
underlying, non-rounded data.
VMware, Inc.
RECONCILIATION OF GAAP CASH FLOWS FROM OPERATING ACTIVITIES
TO FREE CASH FLOWS
(A NON-GAAP FINANCIAL MEASURE)
(in millions)
(unaudited)
For the Three Months For the Nine Months
Ended Ended
September 30, September 30,
------------------------ ------------------------
2014 2013 2014 2013
----------- ----------- ----------- -----------
GAAP cash flows from
operating activities $ 606 $ 637 $ 1,765 $ 1,848
Capital expenditures (100) (94) (254) (247)
----------- ----------- ----------- -----------
Free cash flows $ 506 $ 543 $ 1,511 $ 1,601
=========== =========== =========== ===========
About Non-GAAP Financial Measures
To provide investors and others with additional information regarding VMware's results, VMware has disclosed in this press release the following non-GAAP financial measures: non-GAAP operating income, non-GAAP operating margin, non-GAAP other income (expense), net, non-GAAP net income, non-GAAP income per diluted share, and free cash flows. VMware has provided a reconciliation of each non-GAAP financial measure used in this earnings release to the most directly comparable GAAP financial measure. These non-GAAP financial measures, other than free cash flows, differ from GAAP in that they exclude stock-based compensation, employer payroll tax on employee stock transactions, amortization of acquired intangible assets, realignment charges, acquisition and other-related items, certain litigation and other contingencies, the net effect of the amortization and capitalization of software development costs and gain on disposition of certain lines of business and other net, each as discussed below. Free cash flows differ from GAAP cash flows from operating activities in its treatment of capital expenditures.
VMware has also presented in this press release quarterly and annual historical data for revenue and unearned revenue, excluding revenue generated each period by the products and services contributed to Pivotal Software, Inc. on April 1, 2013 and the products and services associated with the divestures consummated by VMware in 2013. VMware management believes that these measures are useful to investors because they allow investors to make meaningful comparisons of VMware revenues and unearned revenues across periods.
VMware's management uses these non-GAAP financial measures to understand and compare operating results across accounting periods, for internal budgeting and forecasting purposes, for short- and long-term operating plans, to calculate bonus payments and to evaluate VMware's financial performance, the performance of its individual functional groups and the ability of operations to generate cash. Management believes these non-GAAP financial measures reflect VMware's ongoing business in a manner that allows for meaningful period-to-period comparisons and analysis of trends in VMware's business, as they exclude expenses and gains that are not reflective of ongoing operating results. Management also believes that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating VMware's operating results and future prospects in the same manner as management and in comparing financial results across accounting periods and to those of peer companies. Additionally, management believes information regarding free cash flows provides investors and others with an important perspective on the cash available to make strategic acquisitions and investments, to repurchase shares, to fund ongoing operations and to fund other capital expenditures.
Management believes these non-GAAP financial measures are useful to investors and others in assessing VMware's operating performance due to the following factors:
Additionally, VMware management believes that the non-GAAP financial measure free cash flows is meaningful to investors because management reviews cash flows generated from operations after taking into consideration capital expenditures due to the fact that these expenditures are considered to be a necessary component of ongoing operations.
The use of non-GAAP financial measures has certain limitations because they do not reflect all items of income and expense that affect VMware's operations. Specifically, in the case of stock-based compensation, if VMware did not pay out a portion of its compensation in the form of stock-based compensation and related employer payroll taxes, the cash salary expense included in operating expenses would be higher, which would affect VMware's cash position. VMware compensates for these limitations by reconciling the non-GAAP financial measures to the most comparable GAAP financial measures. These non-GAAP financial measures should be considered in addition to, not as a substitute for or in isolation from, measures prepared in accordance with GAAP and should not be considered measures of VMware's liquidity. Further, these non-GAAP measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore comparability may be limited. Management encourages investors and others to review VMware's financial information in its entirety and not rely on a single financial measure.
Contacts:
Paul Ziots
VMware Investor Relations
pziots@vmware.com
650-427-3267
Joan Stone
VMware Global Communications
joanstone@vmware.com
650-427-4436
Publicamos interesante Informe de más de 48 págs y varios videos demostrativos sobre los posibles ataques a los robots de montaje de las fábricas. ... Leer más ►
Publicado el 22-Jun-2017 • 10.48hs
Publicado el 20-Jun-2017 • 20.22hs
Dirigido tanto a los principiantes, como a los expertos en seguridad informática y sistemas de control industrial (ICS), este libro ayudará a los lectores a comprender mejor la protección de normas de control interno de las amenazas electrónicas. ... Leer más ►
Publicado el 3-Ene-2012 • 20.16hs
Publicado el 25-Set-2009 • 01.26hs
Publicado el 17-Dic-2008 • 08.32hs
Publicado el 11-Oct-2016 • 12.48hs
Publicado el 15-Mar-2016 • 11.59hs
Publicado el 2-Feb-2017 • 11.38hs
Publicado el 20-Jun-2014 • 17.17hs
Publicado el 31-May-2011 • 05.13hs
Publicado el 25-Set-2008 • 17.54hs
Publicado el 1-Set-2016 • 16.11hs
Publicado el 31-Ago-2016 • 18.53hs
Publicado el 19-Ene-2017 • 15.47hs
Publicado el 4-Jul-2016 • 18.51hs