We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Vmware Inc | NYSE:VMW | NYSE | Common Stock |
Price Change | % Change | Share Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 142.48 | 0 | 01:00:00 |
Total Revenue growth of 9% year-over-year Subscription and SaaS revenue growth of 23% year-over-year
VMware, Inc. (NYSE: VMW), a leading innovator in enterprise software, today announced financial results for the second quarter of fiscal year 2022:
“Our customers are evolving their strategies from a ‘cloud first’ to a ‘cloud smart’ philosophy where they are picking the right clouds and cloud services for the right workload, and turning to a multi-cloud environment,” said Raghu Raghuram, VMware CEO. “We are delivering the multi-cloud platform for all applications, enabling the digital innovation and enterprise control that our customers need to accelerate their businesses today and in the future.”
“We are pleased with our Q2 financial performance with Subscription and SaaS ARR increasing 26% year-over-year to $3.2 billion,” said Zane Rowe, executive vice president and CFO, VMware. “Our performance in Q2 reflects strong year-over-year product bookings growth in major categories, including our multi-cloud and modern applications businesses along with End-User Computing.”
Business Highlights & Strategic Announcements
1 Forrester, Chris Sherman, The Forrester Wave™: Endpoint Security Software As A Service, Q2, 2021, May 13, 2021 2 IDC, “Worldwide IT Automation and Configuration Management Software Market Shares, 2020: Moderate Growth Amid Pandemic Disruption,” doc #US47758721, June 2021 3 IDC, “Worldwide Software-Defined Compute Software Market Shares, 2020: Growth Shifts to Containers,” doc #US47298521, June 2021
The company will host a conference call today at 1:30 p.m. PT/ 4:30 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, six quarters of historical data for unearned revenue will also be made available at http://ir.vmware.com in conjunction with the conference call.
About VMware
VMware software powers the world’s complex digital infrastructure. The company’s cloud, app modernization, networking, security, and digital workspace offerings help customers deliver any application on any cloud across any device. Headquartered in Palo Alto, California, VMware is committed to being a force for good, from its breakthrough technology innovations to its global impact. For more information, please visit https://www.vmware.com/company.html.
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, speeches 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; other news, blogs and announcements that VMware may post from time to time that investors may find useful or interesting; and opportunities to sign up for email alerts and RSS feeds to have information pushed in real time.
VMware, Anywhere Workspace, Carbon Black and Horizon are registered trademarks or trademarks of VMware, Inc. or its subsidiaries in the United States and other jurisdictions. 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.”
Annual Recurring Revenue (“ARR”)
ARR represents the annualized value of our committed customer subscription and SaaS contracts as of the end of the reporting period, assuming any contract that expires during the next 12 months is renewed on its existing terms. For consumption-based offerings, ARR represents the annualized quarterly revenue based on revenue recognized for the current reporting period. We use ARR as one of our operating measures to assess the health and trajectory of our subscription and SaaS business. ARR should be viewed independently of revenue and unearned revenue as ARR is a performance metric and is not intended to be a substitute for, or combined with, any of these items.
Forward-Looking Statements
This press release contains forward-looking statements including, among other things, statements regarding the proposed spin-off from Dell; customer trends; and the expected benefits to customers of partnerships, products, solutions and service offerings. 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: (1) the delay or failure to consummate the spin-off from Dell Technologies; (2) the impact of the COVID-19 pandemic on our operations, financial condition, our customers, the business environment and the global and regional economies; (3) adverse changes in general economic or market conditions; (4) delays or reductions in consumer, government and information technology spending; (5) 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, modern applications and security industries, as well as new product and marketing initiatives by VMware’s competitors; (6) the ability to successfully integrate into VMware acquired companies and assets and smoothly transition services related to divested assets from VMware; (7) rapid technological changes in the virtualization software and cloud, end user, security, modern applications and mobile computing industries; (8) VMware’s customers’ ability to transition to new products, platforms, services, solutions and computing strategies in such areas as containerization, modern applications, intrinsic security and networking, cloud, digital workspaces, virtualization and the software defined data center, and the uncertainty of their acceptance of emerging technology; (9) VMware’s ability to enter into, maintain and extend strategically effective partnerships, collaborations and alliances; (10) the continued risk of litigation and regulatory actions; (11) VMware’s ability to protect its proprietary technology; (12) changes to product and service development timelines; (13) VMware’s relationship with Dell Technologies and Dell’s ability to control matters requiring stockholder approval, including the election of VMware’s board members and matters relating to Dell’s investment in VMware; (14) VMware’s ability to attract and retain highly qualified employees; (15) the ability of VMware to utilize our relationship with Dell to leverage go-to-market and product development activities; (16) risks associated with cyber-attacks, information security and data privacy; (17) disruptions resulting from key management changes; (18) risks associated with international sales such as fluctuating currency exchange rates and increased trade barriers; (19) changes in VMware’s financial condition; (20) geopolitical changes such as Brexit and increased tariffs and trade barriers that could adversely impact our non-U.S. sales; (21) the ability of VMware to adapt our offerings, business operations and go-to-market activities to changes in how customers consume information technology resources, such as through subscription and SaaS offerings; and (22) other business effects, including those related to industry, market, economic, political, regulatory and global health conditions. These forward-looking statements are made as of the date of this press release, 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.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(amounts in millions, except per share amounts, and shares in thousands)
(unaudited)
Three Months Ended
Six Months Ended
July 30,
July 31,
July 30,
July 31,
2021
2020
2021
2020
Revenue:
License
$
738
$
719
$
1,384
$
1,379
Subscription and SaaS
776
631
1,516
1,204
Services
1,624
1,525
3,232
3,026
Total revenue
3,138
2,875
6,132
5,609
Operating expenses(1):
Cost of license revenue
37
35
75
74
Cost of subscription and SaaS revenue
170
132
327
258
Cost of services revenue
352
321
689
639
Research and development
775
679
1,483
1,344
Sales and marketing
1,023
897
1,981
1,814
General and administrative
256
277
492
523
Realignment
—
—
1
4
Operating income
525
534
1,084
953
Investment income
1
1
1
7
Interest expense
(49
)
(55
)
(99
)
(104
)
Other income (expense), net
3
15
(19
)
8
Income before income tax
480
495
967
864
Income tax provision
69
48
131
31
Net income
$
411
$
447
$
836
$
833
Net income per weighted-average share, basic for Classes A and B
$
0.98
$
1.06
$
1.99
$
1.99
Net income per weighted-average share, diluted for Classes A and B
$
0.97
$
1.06
$
1.98
$
1.97
Weighted-average shares, basic for Classes A and B
419,355
420,031
419,235
419,208
Weighted-average shares, diluted for Classes A and B
422,802
423,050
422,419
422,428
(1) Includes stock-based compensation as follows:
Cost of license revenue
$
—
$
—
$
1
$
1
Cost of subscription and SaaS revenue
5
5
11
9
Cost of services revenue
24
26
49
48
Research and development
150
132
277
257
Sales and marketing
81
88
153
159
General and administrative
33
42
64
91
VMware, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS
(amounts in millions, except per share amounts, and shares in thousands)
(unaudited)
July 30,
January 29,
2021
2021
ASSETS
Current assets:
Cash and cash equivalents
$
5,855
$
4,692
Short-term investments
82
23
Accounts receivable, net of allowance of $4 and $5
1,718
1,929
Due from related parties, net
915
1,438
Other current assets
604
530
Total current assets
9,174
8,612
Property and equipment, net
1,373
1,334
Other assets
2,678
2,697
Deferred tax assets
5,785
5,781
Intangible assets, net
856
993
Goodwill
9,598
9,599
Total assets
$
29,464
$
29,016
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$
220
$
131
Accrued expenses and other
2,176
2,382
Unearned revenue
5,879
5,873
Total current liabilities
8,275
8,386
Note payable to Dell
270
270
Long-term debt
4,721
4,717
Unearned revenue
4,459
4,441
Income tax payable
768
805
Operating lease liabilities
912
891
Other liabilities
439
455
Total liabilities
19,844
19,965
Contingencies
Stockholders’ equity:
Class A common stock, par value $0.01; authorized 2,500,000 shares; issued and outstanding 111,753 and 112,082 shares
1
1
Class B convertible common stock, par value $0.01; authorized 1,000,000 shares; issued and outstanding 307,222 shares
3
3
Additional paid-in capital
1,716
1,985
Accumulated other comprehensive loss
(3
)
(5
)
Retained earnings
7,903
7,067
Total stockholders’ equity
9,620
9,051
Total liabilities and stockholders’ equity
$
29,464
$
29,016
VMware, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in millions)
(unaudited)
Three Months Ended
Six Months Ended
July 30,
July 31,
July 30,
July 31,
2021
2020
2021
2020
Operating activities:
Net income
$
411
$
447
$
836
$
833
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
275
252
544
496
Stock-based compensation
293
293
555
565
Deferred income taxes, net
17
(98
)
(31
)
(196
)
Unrealized (gain) loss on equity securities, net
(1
)
—
34
(6
)
(Gain) Loss on disposition of assets, revaluation and impairment, net
2
1
3
7
Loss on extinguishment of debt
—
8
—
8
Other
2
2
4
(2
)
Changes in assets and liabilities, net of acquisitions:
Accounts receivable
(189
)
(432
)
206
(79
)
Other current assets and other assets
(229
)
(173
)
(390
)
(345
)
Due to/from related parties, net
(162
)
(130
)
522
560
Accounts payable
5
21
70
11
Accrued expenses and other liabilities
412
455
(218
)
207
Income taxes payable
(110
)
(66
)
(29
)
(51
)
Unearned revenue
138
139
24
86
Net cash provided by operating activities
864
719
2,130
2,094
Investing activities:
Additions to property and equipment
(87
)
(76
)
(157
)
(163
)
Sales of investments in equity securities
26
—
34
—
Purchases of strategic investments
(6
)
(6
)
(7
)
(11
)
Proceeds from disposition of assets
1
18
1
21
Business combinations, net of cash acquired, and purchases of intangible assets
(6
)
(296
)
(15
)
(335
)
Net cash used in investing activities
(72
)
(360
)
(144
)
(488
)
Financing activities:
Proceeds from issuance of common stock
8
36
139
142
Net proceeds from issuance of long-term debt
—
(5
)
—
1,979
Repayment of current portion of long-term debt
—
(1,257
)
—
(1,257
)
Repurchase of common stock
(358
)
(130
)
(729
)
(311
)
Shares repurchased for tax withholdings on vesting of restricted stock
(186
)
(161
)
(242
)
(276
)
Payment to acquire non-controlling interests
—
(91
)
—
(91
)
Principal payments on finance lease obligations
(1
)
(1
)
(2
)
(1
)
Net cash provided by (used in) financing activities
(537
)
(1,609
)
(834
)
185
Effect of exchange rate changes on cash, cash equivalents and restricted cash
—
1
—
—
Net increase (decrease) in cash, cash equivalents and restricted cash
255
(1,249
)
1,152
1,791
Cash, cash equivalents and restricted cash at beginning of the period
5,667
6,071
4,770
3,031
Cash, cash equivalents and restricted cash at end of the period
$
5,922
$
4,822
$
5,922
$
4,822
Supplemental disclosures of cash flow information:
Cash paid for interest
$
50
$
17
$
97
$
91
Cash paid for taxes, net
166
206
204
282
Non-cash items:
Changes in capital additions, accrued but not paid
$
8
$
(1
)
$
11
$
(7
)
VMware, Inc.
GROWTH IN REVENUE PLUS SEQUENTIAL CHANGE IN UNEARNED REVENUE
(in millions)
(unaudited)
Growth in Total Revenue Plus Sequential Change in Unearned Revenue
Three Months Ended
July 30,
July 31,
2021
2020
Total revenue, as reported
$
3,138
$
2,875
Sequential change in unearned revenue(1)
138
167
Total revenue plus sequential change in unearned revenue
$
3,276
$
3,042
Change (%) over prior year, as reported
8
%
Growth in License and Subscription and SaaS Revenue Plus Sequential Change in Unearned License and Subscription and SaaS Revenue
Three Months Ended
July 30,
July 31,
2021
2020
Total license and subscription and SaaS revenue, as reported
$
1,514
$
1,350
Sequential change in unearned license and subscription and SaaS revenue(2)
148
36
Total license and subscription and SaaS revenue plus sequential change in unearned license and subscription and SaaS revenue
$
1,662
$
1,386
Change (%) over prior year, as reported
20
%
(1)
Consists of the change in total unearned revenue from the preceding quarter. Total unearned revenue consists of current and non-current unearned revenue amounts presented in the consolidated balance sheets.
(2)
Consists of the change in unearned license and subscription and SaaS revenue from the preceding quarter.
REMAINING PERFORMANCE OBLIGATIONS
(in millions)
(unaudited)
Growth in Remaining Performance Obligations
July 30,
July 31,
2021
2020
Remaining performance obligations(3)
$
11,201
$
10,335
Change (%) over prior year
8
%
Remaining performance obligations, current(4)
$
6,249
$
5,625
Change (%) over prior year
11
%
(3)
Remaining performance obligations represent the aggregate amount of the transaction price in contracts allocated to performance obligations not delivered, or partially undelivered, as of the end of the reporting period. Remaining performance obligations include unearned revenue, multi-year contracts with future installment payments and certain unfulfilled orders against accepted customer contracts at the end of any given period.
(4)
Current remaining performance obligations represent the amount expected to be recognized as revenue over the next twelve months.
VMware, Inc.
SUPPLEMENTAL UNEARNED REVENUE SCHEDULE
(in millions)
(unaudited)
July 30,
April 30,
January 29,
October 30,
July 31,
May 1,
2021
2021
2021
2020
2020
2020
Unearned revenue as reported:
License
$
20
$
16
$
15
$
11
$
11
$
15
Subscription and SaaS
2,208
2,064
1,998
1,596
1,619
1,579
Services
Software maintenance
6,916
6,957
7,092
6,574
6,696
6,611
Professional services
1,194
1,163
1,209
1,054
1,059
1,013
Total unearned revenue
$
10,338
$
10,200
$
10,314
$
9,235
$
9,385
$
9,218
VMware, Inc.
RECONCILIATION OF GAAP TO NON-GAAP DATA
For the Three Months Ended July 30, 2021
(amounts in millions, except per share amounts, and shares in thousands)
(unaudited)
GAAP
Stock-Based
Compensation
Employer
Payroll Taxes
on Employee
Stock
Transactions
Intangible
Amortization
Acquisition,
Disposition
and Other
Items
Tax
Adjustment(1)
Non-GAAP
As Adjusted(2)
Operating expenses:
Cost of license revenue
$
37
—
—
(10
)
—
—
$
27
Cost of subscription and SaaS revenue
$
170
(5
)
—
(43
)
—
—
$
121
Cost of services revenue
$
352
(24
)
(1
)
—
—
—
$
326
Research and development
$
775
(150
)
(1
)
(2
)
—
—
$
622
Sales and marketing
$
1,023
(81
)
(3
)
(22
)
—
—
$
919
General and administrative
$
256
(33
)
(1
)
—
(23
)
—
$
199
Operating income
$
525
293
6
77
23
—
$
924
Operating margin(2)
16.7
%
9.3
%
0.2
%
2.4
%
0.7
%
—
29.4
%
Other income (expense), net(3)
$
3
—
—
—
1
—
$
4
Income before income tax
$
480
293
6
77
24
—
$
880
Income tax provision
$
69
71
$
141
Tax rate(2)
14.4
%
16.0
%
Net income
$
411
293
6
77
24
(71
)
$
739
Net income per weighted-average share, diluted for Classes A and B(2)(4)
$
0.97
$
0.69
$
0.02
$
0.18
$
0.06
$
(0.17
)
$
1.75
(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 as well as significant tax adjustments. 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 revenue and expenses, changes to our corporate structure 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)
Non-GAAP adjustment to other income (expense), net includes gains or losses on investments in equity securities, whether realized or unrealized.
(4)
Calculated based upon 422,802 diluted weighted-average shares for Classes A and B.
VMware, Inc.
RECONCILIATION OF GAAP TO NON-GAAP DATA
For the Three Months Ended July 31, 2020
(amounts in millions, except per share amounts, and shares in thousands)
(unaudited)
GAAP
Stock-Based
Compensation
Employer
Payroll Taxes
on Employee
Stock
Transactions
Intangible
Amortization
Acquisition,
Disposition
and Other
Items
Tax
Adjustment(1)
Non-GAAP
As Adjusted(2)
Operating expenses:
Cost of license revenue
$
35
—
—
(9
)
—
—
$
25
Cost of subscription and SaaS revenue
$
132
(5
)
—
(48
)
—
—
$
79
Cost of services revenue
$
321
(26
)
—
—
—
—
$
294
Research and development
$
679
(132
)
(1
)
—
(1
)
—
$
545
Sales and marketing
$
897
(88
)
(3
)
(24
)
—
—
$
784
General and administrative
$
277
(42
)
—
—
(37
)
—
$
198
Operating income
$
534
293
4
81
38
—
$
950
Operating margin(2)
18.6
%
10.2
%
0.1
%
2.8
%
1.3
%
—
33.0
%
Other income (expense), net(3)
$
15
—
—
—
1
—
$
16
Income before income tax
$
495
293
4
81
39
—
$
912
Income tax provision
$
48
98
$
146
Tax rate(2)
9.8
%
16.0
%
Net income
$
447
293
4
81
39
(98
)
$
766
Net income per weighted-average share, diluted for Classes A and B(2)(4)
$
1.06
$
0.69
$
0.01
$
0.19
$
0.09
$
(0.23
)
$
1.81
(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 as well as significant tax adjustments. 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 revenue and expenses, changes to our corporate structure 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)
Non-GAAP adjustment to other income (expense), net includes gains or losses on investments in equity securities, whether realized or unrealized.
(4)
Calculated based upon 423,050 diluted weighted-average shares for Classes A and B.
VMware, Inc.
RECONCILIATION OF GAAP TO NON-GAAP DATA
For the Six Months Ended July 30, 2021
(amounts in millions, except per share amounts, and shares in thousands)
(unaudited)
GAAP
Stock-Based
Compensation
Employer
Payroll Taxes
on Employee
Stock
Transactions
Intangible
Amortization
Realignment
Charges
Acquisition,
Disposition
and Other
Items
Tax
Adjustment(1)
Non-GAAP
As Adjusted(2)
Operating expenses:
Cost of license revenue
$
75
(1
)
—
(20
)
—
—
—
$
54
Cost of subscription and SaaS revenue
$
327
(11
)
—
(85
)
—
—
—
$
231
Cost of services revenue
$
689
(49
)
(1
)
—
—
—
—
$
639
Research and development
$
1,483
(277
)
(1
)
(4
)
—
—
—
$
1,200
Sales and marketing
$
1,981
(153
)
(4
)
(45
)
—
—
—
$
1,779
General and administrative
$
492
(64
)
(1
)
—
—
(45
)
—
$
383
Realignment
$
1
—
—
—
(1
)
—
—
$
—
Operating income
$
1,084
555
7
154
1
45
—
$
1,846
Operating margin(2)
17.7
%
9.1
%
0.1
%
2.5
%
—
%
0.7
%
—
30.1
%
Other income (expense), net(3)
$
(19
)
—
—
—
—
36
—
$
17
Income before income tax
$
967
555
7
154
1
81
—
$
1,765
Income tax provision
$
131
152
$
282
Tax rate(2)
13.5
%
16.0
%
Net income
$
836
555
7
154
1
81
(152
)
$
1,483
Net income per weighted-average share, diluted for Classes A and B(2)(4)
$
1.98
$
1.31
$
0.02
$
0.36
$
—
$
0.19
$
(0.36
)
$
3.51
(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 as well as significant tax adjustments. 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 revenue and expenses, changes to our corporate structure 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)
Non-GAAP adjustment to other income (expense), net includes gains or losses on investments in equity securities, whether realized or unrealized.
(4)
Calculated based upon 422,419 diluted weighted-average shares for Classes A and B.
VMware, Inc.
RECONCILIATION OF GAAP TO NON-GAAP DATA
For the Six Months Ended July 31, 2020
(amounts in millions, except per share amounts, and shares in thousands)
(unaudited)
GAAP
Stock-Based
Compensation
Employer
Payroll Taxes
on Employee
Stock
Transactions
Intangible
Amortization
Realignment
Charges
Acquisition,
Disposition
and Other
Items
Tax
Adjustment(1)
Non-GAAP
As Adjusted(2)
Operating expenses:
Cost of license revenue
$
74
(1
)
—
(21
)
—
—
—
$
52
Cost of subscription and SaaS revenue
$
258
(9
)
—
(89
)
—
—
—
$
160
Cost of services revenue
$
639
(48
)
(1
)
(1
)
—
—
—
$
589
Research and development
$
1,344
(257
)
(1
)
(1
)
—
(1
)
—
$
1,085
Sales and marketing
$
1,814
(159
)
(3
)
(49
)
—
(2
)
—
$
1,600
General and administrative
$
523
(91
)
(1
)
—
—
(76
)
—
$
355
Realignment
$
4
—
—
—
(4
)
—
—
$
—
Operating income
$
953
565
6
161
4
79
—
$
1,768
Operating margin(2)
17.0
%
10.1
%
0.1
%
2.9
%
0.1
%
1.4
%
—
31.5
%
Other income (expense), net(3)
$
8
—
—
—
—
(6
)
—
$
3
Income before income tax
$
864
565
6
161
4
73
—
$
1,674
Income tax provision
$
31
237
$
268
Tax rate(2)
3.5
%
16.0
%
Net income
$
833
565
6
161
4
73
(237
)
$
1,406
Net income per weighted-average share, diluted for Classes A and B(2)(4)
$
1.97
$
1.34
$
0.01
$
0.38
$
0.01
$
0.17
$
(0.56
)
$
3.33
(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 as well as significant tax adjustments. 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 revenue and expenses, changes to our corporate structure 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)
Non-GAAP adjustment to other income (expense), net includes gains or losses on investments in equity securities, whether realized or unrealized.
(4)
Calculated based upon 422,428 diluted weighted-average shares for Classes A and B.
VMware, Inc.
REVENUE BY TYPE
(in millions)
(unaudited)
Three Months Ended
Six Months Ended
July 30,
July 31,
July 30,
July 31,
2021
2020
2021
2020
Revenue:
License
$
738
$
719
$
1,384
$
1,379
Subscription and SaaS
776
631
1,516
1,204
Total license and subscription and SaaS
1,514
1,350
2,900
2,583
Services:
Software maintenance
1,336
1,270
2,657
2,515
Professional services
288
255
575
511
Total services
1,624
1,525
3,232
3,026
Total revenue
$
3,138
$
2,875
$
6,132
$
5,609
Percentage of revenue:
License
23.5
%
25.0
%
22.6
%
24.6
%
Subscription and SaaS
24.7
%
22.0
%
24.7
%
21.4
%
Total license and subscription and SaaS
48.2
%
47.0
%
47.3
%
46.0
%
Services:
Software maintenance
42.6
%
44.2
%
43.3
%
44.8
%
Professional services
9.2
%
8.8
%
9.4
%
9.2
%
Total services
51.8
%
53.0
%
52.7
%
54.0
%
Total revenue
100.0
%
100.0
%
100.0
%
100.0
%
VMware, Inc.
REVENUE BY GEOGRAPHY
(in millions)
(unaudited)
Three Months Ended
Six Months Ended
July 30,
July 31,
July 30,
July 31,
2021
2020
2021
2020
Revenue:
United States
$
1,539
$
1,439
$
3,005
$
2,802
International
1,599
1,436
3,127
2,807
Total revenue
$
3,138
$
2,875
$
6,132
$
5,609
Percentage of revenue:
United States
49.1
%
50.0
%
49.0
%
50.0
%
International
50.9
%
50.0
%
51.0
%
50.0
%
Total revenue
100.0
%
100.0
%
100.0
%
100.0
%
VMware, Inc.
RECONCILIATION OF GAAP CASH FLOWS FROM OPERATING ACTIVITIES
TO FREE CASH FLOWS
(A NON-GAAP FINANCIAL MEASURE)
(in millions)
(unaudited)
Three Months Ended
Six Months Ended
July 30,
July 31,
July 30,
July 31,
2021
2020
2021
2020
GAAP cash flows from operating activities
$
864
$
719
$
2,130
$
2,094
Capital expenditures
(87
)
(76
)
(157
)
(163
)
Free cash flows
$
777
$
643
$
1,973
$
1,931
About Non-GAAP Financial Measures
To provide investors and others with additional information regarding VMware’s results, VMware has disclosed in this earnings release the following non-GAAP financial measures: non-GAAP operating income, non-GAAP operating margin, non-GAAP net income, non-GAAP net income per diluted share and free cash flow. 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 flow, differ from GAAP in that they exclude stock-based compensation, employer payroll taxes on employee stock transactions, amortization of acquired intangible assets, realignment charges, acquisition, disposition and other items, and discrete items that impacted our GAAP tax rate, each as discussed below. Our non-GAAP financial measures also reflect the application of our non-GAAP tax rate. Free cash flow differs from GAAP cash flow from operating activities with respect to the treatment of capital expenditures.
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 charges 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 flow 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’s management believes that the non-GAAP financial measure of free cash flow is meaningful to investors because management reviews cash flow 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.
View source version on businesswire.com: https://www.businesswire.com/news/home/20210826005701/en/
Paul Ziots VMware Investor Relations pziots@vmware.com 650-427-3267
Michael Thacker VMware Global PR mthacker@vmware.com 650-427-4454
1 Year Vmware Chart |
1 Month Vmware Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions