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): January 26, 2009

VMWARE, INC.

(Exact name of registrant as specified in its charter)

 

Delaware   001-33622   94-3292913
(State or Other Jurisdiction of Incorporation)   (Commission File Number)   (IRS Employer Identification Number)

 

3401 Hillview Avenue, Palo Alto, CA   94304
(Address of Principal Executive Offices)   (Zip code)

Registrant’s telephone number, including area code: (650) 427-5000

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 2.02 Results of Operations and Financial Condition.

On January 26, 2009, VMware, Inc. (“VMware”) issued a press release (“Earnings Release”) announcing its financial results for the quarter and year ended December 31, 2008. The press release, which includes information regarding VMware’s use of non-GAAP financial measures, is attached hereto as Exhibit 99.1 and incorporated by reference herein.

The information in this Item 2.02 and the Exhibit attached hereto 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.

 

Item 9.01 Financial Statements and Exhibits.

 

  (d) Exhibits

 

99.1    Press release of VMware, Inc. dated January 26, 2009


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.

Date: January 26, 2009

 

VMWARE, INC.
By:   /s/ Mark Peek
  Mark Peek
  Chief Financial Officer

Exhibit 99.1

LOGO

VMware Reports Fourth Quarter and Full Year 2008 Results

Company Achieves Annual Revenue Growth of 42% to $1.9 Billion with Solid Fourth Quarter;

Annual GAAP Operating Margin of 17%; Non-GAAP Operating Margin of 25%

PALO ALTO, Calif., January 26, 2009 — VMware, Inc. (NYSE: VMW), the global leader in virtualization solutions from the desktop to the datacenter, today announced financial results for the fourth quarter and full year 2008:

 

   

Revenues for the fourth quarter were $515 million, an increase of 25% from the fourth quarter of 2007.

 

   

GAAP operating income for the fourth quarter was $102 million, an increase of 34% from the fourth quarter of 2007. Non-GAAP operating income for the fourth quarter was $135 million, an increase of 25% from the fourth quarter of 2007.

 

   

GAAP net income for the fourth quarter was $111 million, or $0.29 per diluted share, compared to $78 million, or $0.19 per diluted share, for the fourth quarter of 2007. Non-GAAP net income for the quarter was $142 million, or $0.36 per diluted share, compared to $103 million, or $0.26 per diluted share, for the fourth quarter of 2007.

 

   

Revenues for the full year 2008 were $1.9 billion, an increase of 42% from 2007.

 

   

GAAP operating income for the full fiscal year 2008 was $313 million, an increase of 33% from 2007. Non-GAAP operating income for the year 2008 was $469 million, an increase of 39% from 2007.

 

   

GAAP net income for the full fiscal year 2008 was $290 million, or $0.73 per diluted share, compared to $218 million, or $0.61 per diluted share, for 2007. Non-GAAP net income for the year 2008 was $416 million, or $1.05 per diluted share, compared to $295 million, or $0.82 per diluted share, for 2007.

 

   

Cash was more than $1.8 billion and deferred revenue was $870 million as of December 31, 2008. Since the beginning of 2008, cash increased 50% and deferred revenue increased 57%.

U.S. revenues for 2008 grew 37% to $988 million from 2007. International revenues grew 48% to $893 million from 2007.

License revenues for 2008 grew 30% to $1.2 billion from 2007. Services revenues grew 67% to $703 million from 2007.

“VMware delivered a solid fourth quarter to cap off a successful 2008. We have been executing well in a difficult economy,” said Paul Maritz, president and chief executive officer of VMware. “Customers continue to make VMware a strategic priority because our solutions – used by more than 130,000 customers – help reduce capital and operational costs.”

“In 2008, we made strategic investments in our technology, partnerships and business operations that position us well for 2009 and beyond,” continued Maritz. “We are making solid progress on our three key initiatives to build on our virtualization leadership in the datacenter, the cloud and on the desktop. We are executing on our product roadmap, strengthening our ecosystem of partners, and bolstering our management team – both globally and operationally. VMware is well-prepared for the opportunities and challenges ahead.”


Fourth Quarter Highlights & Strategic Announcements

 

   

General availability of VMware View 3.0, a major advance in virtual desktop computing. With VMware View 3, IT organizations can “decouple” a desktop from specific physical devices or locations to create a personalized view of a user’s desktop, applications, and data – called “myView” – that is securely accessible from almost any device, at any time. By hosting these virtual desktop images in the datacenter using the industry-leading virtualization and management platform, VMware Infrastructure 3, VMware View 3 enables IT personnel to provision and manage thousands of virtual desktops simply, securely, and with substantially lower operating costs.

 

   

VMware vCloud Initiative – Major service providers worldwide, including Atos Origin, SunGard, and Terremark, are delivering enterprise cloud services that are built on the VMware platform, along with complementary management services from VMware vCenter Lab Manager and VMware vCenter Site Recovery Manager. Customers running on the VMware platform are tapping into these enterprise clouds to extend their VMware investments and gain the benefits of cloud computing for their existing applications and environments.

 

   

VMware expanded its strategic relationships with key partners in IT management to help enterprises optimize the operating efficiency of their virtualized datacenters. With BMC Software, we entered into a reseller agreement and commenced joint development of an integrated management solution including VMware vCenter Lifecycle Manager and BMC’s Remedy IT Service Management (ITSM) products. With CA, we signed an agreement to make CA Data Center Automation Manager interoperable with VMware vCenter Stage Manager. We also announced plans to work with HP to integrate HP’s Business Technology Optimization (BTO) software with VMware vCenter Lab Manager to bring enhanced self-service capabilities to virtual datacenter operating system (VDC-OS) environments.

 

   

VMware Mobile Virtualization Platform (MVP) – building on innovative technology acquired from Trango Virtual Processors in October 2008, VMware MVP will help handset vendors reduce development time and get mobile phones with value-added services to market faster. In addition, end users will benefit by being able to run multiple profiles – for example, one for personal use and one for work use – on the same phone.

Financial Outlook

The following forward-looking statements are based on current expectations and are subject to uncertainties and risks discussed below and in documents filed by VMware with the United States Securities and Exchange Commission. Actual results may differ materially.

Current uncertainty in global economic conditions makes it particularly difficult to predict product demand and other related matters and makes it more likely that VMware’s actual results could differ materially from expectations. Because of this uncertainty, VMware is not providing revenue guidance for the full year 2009.

 

   

For the first quarter of 2009, VMware is planning for total revenues of approximately $475 million.

 

   

For 2009, the targeted GAAP tax rate is expected to be between 16 and 18 percent. This guidance includes stock-based compensation, amortization of intangibles, and FAS86 capitalization, representing 4-5 percentage points. This tax rate guidance does not reflect the impact of potential acquisitions.

VMware plans to host a conference call today to review its fourth quarter and full year 2008 results and to discuss its financial outlook. The call is scheduled to begin at 2:00 p.m. PT/ 5:00 p.m. ET and can be accessed via the Web at http://ir.vmware.com . The Internet will be available live, and a replay will be available following completion of the live broadcast for approximately 30 days.


About VMware

VMware (NYSE: VMW) is the global leader in virtualization solutions from the desktop to the datacenter. Customers of all sizes rely on VMware to reduce capital and operating expenses, ensure business continuity, strengthen security and go green. With 2008 revenues of $1.9 billion, more than 130,000 customers and more than 22,000 partners, VMware is one of the fastest growing public software companies. Headquartered in Palo Alto, California, VMware is majority-owned by EMC Corporation (NYSE: EMC). For more information, visit www.vmware.com .

# # #

VMware is a registered trademark or trademark of VMware, Inc. in the United States and/or other jurisdictions. All other marks and names mentioned herein may be trademarks of their respective companies.

Use of Non-GAAP Financial Measures

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, which are used as measures of VMware’s performance, should be considered in addition to, not as a substitute for or in isolation from, measures of VMware’s financial performance prepared in accordance with GAAP. These measures differ from GAAP in that they exclude stock-based compensation, amortization of intangible assets, the write-off of in-process research and development, employer payroll tax on employee stock transactions, and the net effect of the amortization and capitalization of software under Statement of Financial Accounting Standards No. 86 (“FAS86”), VMware’s bases for these adjustments are described below.

VMware’s management uses the non-GAAP financial measures referenced in this release and shown in the accompanying schedules to gain an understanding of VMware’s comparative operating results (when comparing such results with previous periods or forecasts) and its future prospects and excludes the above-listed items (stock-based compensation, amortization of intangible assets, write-off of in-process research and development, employer payroll tax on employee stock transactions, and the net effect of the amortization and capitalization of software under FAS86) from its internal operating plans and measurement of financial performance, including budgeting, calculating bonus payments, and forecasting future periods. These non-GAAP financial measures are used by VMware’s management in their financial and operating decision-making because management believes they reflect VMware’s ongoing business in a manner that allows meaningful period-to-period comparisons. As the non-GAAP financial measures exclude expenses that VMware believes are not reflective of ongoing operating results, management believes the non-GAAP financial measures enable management to better analyze trends in its business. When evaluating the performance of our individual functional groups, VMware does not consider the above-listed items that it excludes from its non-GAAP financial measures. Likewise, VMware excludes such items from its short and long-term operating plans. VMware’s management also believes that these non-GAAP financial measures provide useful information to investors and others (a) in understanding and evaluating VMware’s current operating results and future prospects in the same manner as management does, if they so choose, and (b) an additional basis for comparing in a consistent manner VMware’s current financial results with VMware’s past financial results.

In addition to the foregoing, management believes that these non-GAAP measures are useful to investors and others in assessing VMware’s operating performance due to the following factors:

 

   

Although stock-based compensation is an important aspect of the compensation of VMware’s employees and executives, determining the fair value of the stock-based instruments involves a high degree of judgment and estimation and the expense recorded may bear little resemblance to the actual value realized upon the future exercise or termination of the related stock-based awards. Furthermore, unlike cash compensation, the value of stock-based compensation is determined using a complex formula that incorporates factors, such as market volatility, that are beyond our control. VMware does not believe these non-cash expenses are reflective of ongoing operating results.

 

   

The amount of employer payroll taxes on stock-based compensation is dependent on VMware’s stock price and the timing and size of exercise by employees of their stock options and of vesting in restricted stock, over which management has limited to no control, and as such does not correlate to VMware’s operation of the business.


   

VMware’s amortization of intangible assets includes the effects of EMC’s acquisition of VMware in January 2004. Also, VMware does not acquire businesses on a predictable cycle. VMware therefore believes that the presentation of non-GAAP measures that adjust for the amortization of intangible assets and the write-off of in-process research and development, provide investors and others with a consistent basis for comparison across accounting periods and, therefore, are useful to investors and others in helping them to better understand VMware’s operating results and underlying operational trends.

 

   

The amortization and capitalization of software under FAS86 can vary significantly depending upon the timing of products reaching technological feasibility. VMware believes that by removing the variance in operating results caused by the net effect of applying FAS86, the non-GAAP presentation provides investors and others with a basis similar to that used by management for comparing the level of ongoing research and development expenses and related operational trends across accounting periods.

VMware’s non-GAAP financial measures may be defined differently than similar terms used by other companies and, accordingly, may not be comparable to similarly-titled non-GAAP financial measures used by other companies. There are significant limitations associated with the use of non-GAAP financial measures. Specifically, the non-GAAP financial measures that exclude stock-based compensation, intangible amortization, in-process research and development, and the net effect of the amortization and capitalization of software under FAS86, do not include all items of income and expense that affect VMware’s operations. More specifically, in the case of stock-based compensation, if VMware did not pay out a portion of its compensation in the form of stock-based compensation and related employer payroll taxes, the cash salary expense included in costs of revenues and operating expenses would be higher. Payment of employer payroll taxes on stock-based compensation is also a cash expense for VMware and impacts the Company’s cash position. In the case of intangible amortization, while not directly affecting VMware’s cash position, it represents the loss of value of intangible assets over time. As a result, non-GAAP net income and non-GAAP net income per share, which exclude this expense, do not reflect the full economic loss in value of those intangible assets. Management compensates for these limitations by reconciling the non-GAAP financial measures to VMware’s financial results as determined in accordance with GAAP, which reconciliations are set forth in the accompanying schedules to this release, in the current report on Form 8-K furnished to the SEC on the date hereof and on http://ir.vmware.com.

Forward-Looking Statements

Statements made in this press release which are not statements of historical fact are forward-looking statements and are subject to the safe harbor provisions created by the Private Securities Litigation Reform Act of 1995. Such forward-looking statements relate, but are not limited, to our financial outlook for the first quarter and for all of 2009, continuing customer adoption and deployment of our products and architecture in the current economic environment, levels of demand for our products including priorities in customer spending, future prospects for our new strategic initiatives, and our strategic investments, the ability of our strategic relationships to develop and deliver solutions that meet customer needs, ongoing development, expectations for the release and delivery of our software products and our ability to meet future economic, business and competitive challenges. Actual results could differ materially from those projected in the forward-looking statements as a result of certain risk factors, including but not limited to: (i) adverse changes in general economic or market conditions; (ii) delays or reductions in consumer or information technology spending; (iii) competitive factors, including but not limited to pricing pressures, industry consolidation, entry of new competitors into the virtualization market, and new product and marketing initiatives by our competitors; (iv) factors that affect timing of license revenue recognition such as product announcements and beta programs; (v) our customers’ ability to develop, and to transition to, new products, (vi) the uncertainty of customer acceptance of emerging technology; (viii) rapid technological and market changes in virtualization software; (ix) changes to product development timelines; (x) VMware’s relationship with EMC Corporation, and EMC’s ability to control matters requiring stockholder approval, including the election of VMware’s board members; (xi) our ability to protect our proprietary technology; (xii) our ability to attract and retain highly qualified employees; and (xiii) fluctuating currency exchange rates.

Current uncertainty in global economic conditions pose a risk to the overall economy as consumers and businesses may defer purchases in response to tighter credit and negative financial news, which could negatively affect product demand and other related matters. Consequently, customer spending on VMware products could be different from VMware’s expectations due to factors including changes in business and economic conditions, including conditions in the credit market that could affect consumer confidence; customer acceptance of VMware’s and competitors’ products; changes in customer order and payment patterns; changes in the willingness of customers to enter into longer term licensing and support arrangements, the ability of third party service providers to fulfill their obligations to us and the ability of our channel partners to pursue joint development and marketing initiatives with us.


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 the report on Form 10-Q for the quarter ended September 30, 2008, which could cause actual results to vary from expectations. VMware disclaims any obligation to update any such forward-looking statements after the date of this release.

Contacts:

Michael Haase

VMware Investor Relations

mhaase@vmware.com

650-427-2875

Gloria Lee

VMware Investor Relations

glee@vmware.com

650-427-3267

Mary Ann Gallo

VMware Public Relations

magallo@vmware.com

650-427-3271


VMware, Inc.

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share amounts)

(unaudited)

 

     December 31,  
     2008    2007  
ASSETS      

Current assets:

     

Cash and cash equivalents

   $ 1,840,812    $ 1,231,168  

Accounts receivable, less allowance for doubtful accounts of $1,690 and $1,603

     338,014      283,824  

Deferred tax asset, current portion

     44,573      54,386  

Income taxes receivable from EMC

     111,050      —    

Other current assets

     55,639      33,956  
               

Total current assets

     2,390,088      1,603,334  

Property and equipment, net

     418,212      276,983  

Other assets, net

     134,553      71,695  

Deferred tax asset, net of current portion

     68,280      72,249  

Intangible assets, net

     56,984      32,073  

Goodwill

     771,088      639,366  
               

Total assets

   $ 3,839,205    $ 2,695,700  
               
LIABILITIES AND STOCKHOLDERS’ EQUITY      

Current liabilities:

     

Accounts payable

   $ 88,647    $ 61,503  

Accrued expenses

     197,580      171,770  

Due to EMC, net

     33,407      2,759  

Income taxes payable

     15,761      68,823  

Deferred revenue, current portion

     544,355      363,317  
               

Total current liabilities

     879,750      668,172  

Note payable to EMC

     450,000      450,000  

Deferred revenue, net of current portion

     325,634      189,479  

Deferred tax liability

     47,825      27,327  

Other liabilities

     65,929      20,105  
               

Total liabilities

     1,769,138      1,355,083  

Commitments and contingencies

     

Stockholders’ equity:

     

Class A common stock, par value $.01; authorized 2,500,000 shares; issued and outstanding 90,448 and 82,924 shares

     904      829  

Class B convertible common stock, par value $.01; authorized 1,000,000 shares; issued and outstanding 300,000 shares

     3,000      3,000  

Additional paid-in capital

     1,836,513      1,352,788  

Retained earnings (accumulated deficit)

     229,650      (16,000 )
               

Total stockholders’ equity

     2,070,067      1,340,617  
               

Total liabilities and stockholders’ equity

   $ 3,839,205    $ 2,695,700  
               


VMware, Inc.

CONSOLIDATED INCOME STATEMENTS

(in thousands, except per share amounts)

(unaudited)

 

     For the Three Months Ended
December 31,
    For the Year Ended
December 31,
 
     2008     2007     2008     2007  

Revenues:

        

License

   $ 314,843     $ 284,282     $ 1,178,142     $ 905,368  

Services

     199,760       128,193       702,885       420,443  
                                
     514,603       412,475       1,881,027       1,325,811  

Operating expenses:

        

Cost of license revenues

     22,123       20,330       88,156       80,876  

Cost of services revenues

     49,827       46,852       215,949       137,798  

Research and development

     110,506       91,562       429,204       285,941  

Sales and marketing

     178,605       138,763       654,083       450,195  

General and administrative

     51,428       38,494       181,110       135,660  
                                

Operating income

     102,114       76,474       312,525       235,341  

Investment income

     6,333       11,224       28,301       22,942  

Interest expense with EMC, net

     (5,095 )     (4,496 )     (18,316 )     (17,757 )

Other income (expense), net

     (2,728 )     58       (3,225 )     (48 )
                                

Income before income taxes

     100,624       83,260       319,285       240,478  

Income tax provision (benefit)

     (10,830 )     5,105       29,152       22,341  
                                

Net income

   $ 111,454     $ 78,155     $ 290,133     $ 218,137  
                                

Net income per weighted-average share, basic for Class A and Class B

   $ 0.29     $ 0.21     $ 0.75     $ 0.62  

Net income per weighted-average share, diluted for Class A and Class B

   $ 0.29     $ 0.19     $ 0.73     $ 0.61  

Weighted-average shares, basic for Class A and Class B

     388,620       379,953       385,068       350,493  

Weighted-average shares, diluted for Class A and Class B

     389,733       402,604       397,185       359,189  


VMware, Inc.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

 

     For the Three Months Ended
December 31,
    For the Year Ended
December 31,
 
     2008     2007     2008     2007  

Cash flows from operating activities:

        

Net income

   $ 111,454     $ 78,155     $ 290,133     $ 218,137  

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

        

Depreciation and amortization

     41,091       31,565       158,628       104,027  

Stock-based compensation, excluding amounts capitalized

     46,966       33,052       166,516       92,406  

Excess tax benefits from stock-based compensation

     (505 )     —         (85,776 )     —    

Other adjustments

     6,363       227       8,663       (167 )

Changes in assets and liabilities, net of acquisitions:

        

Accounts receivable

     (49,044 )     (119,941 )     (52,527 )     (88,969 )

Other assets

     (6,260 )     1,689       (21,910 )     (977 )

Due to/from EMC, net

     (2,842 )     79,440       40,348       5,004  

Accounts payable

     7,963       (5,388 )     7,713       15,571  

Accrued expenses

     43,494       50,819       18,229       61,620  

Income taxes receivable from EMC

     (13,986 )     —         (111,050 )     —    

Income taxes payable

     (1,446 )     (78,209 )     26,623       (17,812 )

Deferred income taxes, net

     1,065       (33,412 )     38,908       (78,486 )

Deferred revenue

     88,499       125,577       315,633       242,082  
                                

Net cash provided by operating activities

     272,812       163,574       800,131       552,436  
                                

Cash flows from investing activities:

        

Additions to property and equipment

     (58,011 )     (45,101 )     (191,596 )     (136,395 )

Purchase of headquarters facilities from EMC

     —         —         —         (132,564 )

Capitalized software development costs

     (37,005 )     (14,877 )     (90,900 )     (47,735 )

Purchase of long-term investment

     —         —         (1,750 )     —    

Business acquisitions, net of cash acquired

     (47,917 )     (7,017 )     (138,569 )     (82,535 )

Decrease (increase) in restricted cash

     32       673       928       (4,466 )
                                

Net cash used in investing activities

     (142,901 )     (66,322 )     (421,887 )     (403,695 )
                                

Cash flows from financing activities:

        

Proceeds from issuance of common stock

     22,690       —         190,107       1,256,293  

Excess tax benefits from stock-based compensation

     505       —         85,776       —    

Shares repurchased for tax withholdings on vesting of restricted stock

     (3,666 )     —         (44,483 )     —    

Repayment of note payable to EMC

     —         —         —         (350,000 )
                                

Net cash provided by financing activities

     19,529       —         231,400       906,293  
                                

Net increase in cash and cash equivalents

     149,440       97,252       609,644       1,055,034  

Cash and cash equivalents at beginning of the period

     1,691,372       1,133,916       1,231,168       176,134  
                                

Cash and cash equivalents at end of the period

   $ 1,840,812     $ 1,231,168     $ 1,840,812     $ 1,231,168  
                                


VMware, Inc.

RECONCILIATION OF GAAP TO NON-GAAP DATA

For the Three Months Ended December 31, 2008

(in thousands, except per share amounts)

(unaudited)

 

    GAAP     Stock-Based
Compensation
    Employer
Payroll Tax on
Employee Stock
Transactions
    IPR&D and
Intangible
Amortization
    Capitalized
Software
Development
Costs (1)
    Stock-based
Compensation
Included in
Capitalized
Software
Development
Costs
    Non-GAAP,
as adjusted
 

Operating expenses:

             

Cost of license revenues

  $ 22,123       (317 )     —         (3,145 )     (11,456 )     —       $ 7,205  

Cost of services revenues

  $ 49,827       (2,769 )     (4 )     —         —         —       $ 47,054  

Research and development

  $ 110,506       (22,085 )     (79 )     (6,576 )     48,008       (11,003 )   $ 118,771  

Sales and marketing

  $ 178,605       (13,624 )     (23 )     (897 )     —         —       $ 164,061  

General and administrative

  $ 51,428       (8,171 )     (7 )     (657 )     —         —       $ 42,593  

Operating income

  $ 102,114       46,966       113       11,275       (36,552 )     11,003     $ 134,919  

Income before income taxes

  $ 100,624       46,966       113       11,275       (36,552 )     11,003     $ 133,429  

Income tax provision (benefit)

  $ (10,830 )     5,918       39       3,911       (9,171 )     1,834     $ (8,299 )

Quarterly tax rate

    -10.8 %               -6.2 %

Net income

  $ 111,454       41,048       74       7,364       (27,381 )     9,169     $ 141,728  

Net income per weighted average share, basic for Class A and Class B

  $ 0.29     $ 0.11     $ 0.00     $ 0.02     $ (0.07 )   $ 0.02     $ 0.36  

Net income per weighted average share, diluted for Class A and Class B

  $ 0.29     $ 0.11     $ 0.00     $ 0.02     $ (0.07 )   $ 0.02     $ 0.36  

Weighted average shares, basic for Class A and Class B

    388,620       388,620       388,620       388,620       388,620       388,620       388,620  

Weighted average shares, diluted for Class A and Class B

    389,733       389,733       389,733       389,733       389,733       389,733       389,733  

 

(1) For the fourth quarter of 2008, VMware capitalized $48.0 million (including $11.0 million of stock-based compensation) of costs incurred for the development of software products. Amortization expense from capitalized amounts was $11.5 million for the fourth quarter of 2008.


VMware, Inc.

RECONCILIATION OF GAAP TO NON-GAAP DATA

For the Three Months Ended December 31, 2007

(in thousands, except per share amounts)

(unaudited)

 

    GAAP     Stock-Based
Compensation
   
Intangible
Amortization
& Other
    Capitalized
Software
Development
Costs (1)
    Stock-based
Compensation
Included in
Capitalized
Software
Development
Costs
    Non-GAAP,
as adjusted
 

Operating expenses:

           

Cost of license revenues

  $ 20,330       (236 )     (5,027 )     (10,478 )     —       $ 4,589  

Cost of services revenues

  $ 46,852       (2,462 )     144       —         —       $ 44,534  

Research and development

  $ 91,562       (15,257 )     1,996       17,246       (2,369 )   $ 93,178  

Sales and marketing

  $ 138,763       (9,510 )     137       —         —       $ 129,390  

General and administrative

  $ 38,494       (5,587 )     —         —         —       $ 32,907  

Operating income

  $ 76,474       33,052       2,750       (6,768 )     2,369     $ 107,877  

Income before income taxes

  $ 83,260       33,052       2,750       (6,768 )     2,369     $ 114,663  

Income tax provision

  $ 5,105       6,484       1,015       (1,267 )     479     $ 11,816  

Quarterly tax rate

    6.1 %             10.3 %

Net income

  $ 78,155       26,568       1,735       (5,501 )     1,890     $ 102,847  

Net income per weighted average share, basic for Class A and Class B

  $ 0.21     $ 0.07     $ 0.00     $ (0.01 )   $ 0.00     $ 0.27  

Net income per weighted average share, diluted for Class A and Class B

  $ 0.19     $ 0.07     $ 0.00     $ (0.01 )   $ 0.00     $ 0.26  

Weighted average shares, basic for Class A and Class B

    379,953       379,953       379,953       379,953       379,953       379,953  

Weighted average shares, diluted for Class A and Class B

    402,604       402,604       402,604       402,604       402,604       402,604  

 

(1) For the fourth quarter of 2007, VMware capitalized $17.2 million (including $2.4 million of stock-based compensation), of costs incurred for the development of software products. Amortization expense from capitalized amounts was $10.5 million for the fourth quarter of 2007.


VMware, Inc.

RECONCILIATION OF GAAP TO NON-GAAP DATA

For the Year Ended December 31, 2008

(in thousands, except per share amounts)

(unaudited)

 

    GAAP     Stock-Based
Compensation
    Employer
Payroll Tax on
Employee Stock
Transactions
    IPR&D and
Intangible
Amortization
    Capitalized
Software
Development
Costs (1)
    Stock-based
Compensation
Included in
Capitalized
Software
Development
Costs
    Non-GAAP,
as adjusted
 

Operating expenses:

             

Cost of license revenues

  $ 88,156       (1,120 )     (28 )     (11,278 )     (51,641 )     —       $ 24,089  

Cost of services revenues

  $ 215,949       (13,485 )     (224 )     —         —         —       $ 202,240  

Research and development

  $ 429,204       (77,992 )     (2,814 )     (6,576 )     113,649       (22,749 )   $ 432,722  

Sales and marketing

  $ 654,083       (49,762 )     (1,257 )     (3,586 )     —         —       $ 599,478  

General and administrative

  $ 181,110       (24,157 )     (519 )     (2,599 )     —         —       $ 153,835  

Operating income

  $ 312,525       166,516       4,842       24,039       (62,008 )     22,749     $ 468,663  

Income before income taxes

  $ 319,285       166,516       4,842       24,039       (62,008 )     22,749     $ 475,423  

Income tax provision

  $ 29,152       33,020       1,284       8,516       (16,668 )     4,512     $ 59,816  

Annual tax rate

    9.1 %               12.6 %

Net income

  $ 290,133       133,496       3,558       15,523       (45,340 )     18,237     $ 415,607  

Net income per weighted average share, basic for Class A and Class B

  $ 0.75     $ 0.35     $ 0.01     $ 0.04     $ (0.12 )   $ 0.05     $ 1.08  

Net income per weighted average share, diluted for Class A and Class B

  $ 0.73     $ 0.34     $ 0.01     $ 0.04     $ (0.11 )   $ 0.05     $ 1.05  

Weighted average shares, basic for Class A and Class B

    385,068       385,068       385,068       385,068       385,068       385,068       385,068  

Weighted average shares, diluted for Class A and Class B

    397,185       397,185       397,185       397,185       397,185       397,185       397,185  

 

(1) For the year ended December 31, 2008, VMware capitalized $113.6 million (including $22.7 million of stock-based compensation) of costs incurred for the development of software products. Amortization expense from capitalized amounts was $51.6 million for the year ended December 31, 2008.


VMware, Inc.

RECONCILIATION OF GAAP TO NON-GAAP DATA

For the Year Ended December 31, 2007

(in thousands, except per share amounts)

(unaudited)

 

    GAAP     Stock-Based
Compensation
    Intangible
Amortization
& Other
    Capitalized
Software
Development
Costs (1)
    Stock-based
Compensation
Included in
Capitalized
Software
Development
Costs
    Non-GAAP,
as adjusted
 

Operating expenses:

           

Cost of license revenues

  $ 80,876       (558 )     (20,810 )     (36,407 )     —       $ 23,101  

Cost of services revenues

  $ 137,798       (6,070 )     144       —         —       $ 131,872  

Research and development

  $ 285,941       (42,934 )     1,996       56,840       (9,105 )   $ 292,738  

Sales and marketing

  $ 450,195       (26,288 )     (1,787 )     —         —       $ 422,120  

General and administrative

  $ 135,660       (16,556 )     (1,476 )     —         —       $ 117,628  

Operating income

  $ 235,341       92,406       21,933       (20,433 )     9,105     $ 338,352  

Income before income taxes

  $ 240,478       92,406       21,933       (20,433 )     9,105     $ 343,489  

Income tax provision

  $ 22,341       21,227       8,113       (5,256 )     2,091     $ 48,516  

Annual tax rate

    9.3 %             14.1 %

Net income

  $ 218,137       71,179       13,820       (15,177 )     7,014     $ 294,973  

Net income per weighted average share, basic for Class A and Class B

  $ 0.62     $ 0.20     $ 0.04     $ (0.04 )   $ 0.02     $ 0.84  

Net income per weighted average share, diluted for Class A and Class B

  $ 0.61     $ 0.20     $ 0.04     $ (0.04 )   $ 0.02     $ 0.82  

Weighted average shares, basic for Class A and Class B

    350,493       350,493       350,493       350,493       350,493       350,493  

Weighted average shares, diluted for Class A and Class B

    359,189       359,189       359,189       359,189       359,189       359,189  

 

(1) For the year ended December 31, 2007, VMware capitalized $56.8 million (including $9.1 million of stock-based compensation) of costs incurred for the development of software products. Amortization expense from capitalized amounts was $36.4 million for the year ended December 31, 2007.


VMware, Inc.

REVENUE BY TYPE

(in thousands)

(unaudited)

 

     For the Three Months Ended
December 31,
    For the Year Ended
December 31,
 
     2008     2007     2008     2007  

Revenues:

        

License

   $ 314,843     $ 284,282     $ 1,178,142     $ 905,368  

Services:

        

Software maintenance

     160,491       102,076       555,906       329,992  

Professional services

     39,269       26,117       146,979       90,451  
                                

Total services

     199,760       128,193       702,885       420,443  
                                
   $ 514,603     $ 412,475     $ 1,881,027     $ 1,325,811  
                                

Percentage of revenues:

        

License

     61.2 %     68.9 %     62.6 %     68.3 %

Services:

        

Software maintenance

     31.2 %     24.7 %     29.6 %     24.9 %

Professional services

     7.6 %     6.3 %     7.8 %     6.8 %
                                

Total services

     38.8 %     31.1 %     37.4 %     31.7 %
                                
     100.0 %     100.0 %     100.0 %     100.0 %