Gen Digital Inc
NASDAQ:GEN
Income Statement
Earnings Waterfall
Gen Digital Inc
Revenue
|
3.8B
USD
|
Cost of Revenue
|
-731m
USD
|
Gross Profit
|
3.1B
USD
|
Operating Expenses
|
-1.9B
USD
|
Operating Income
|
1.1B
USD
|
Other Expenses
|
268m
USD
|
Net Income
|
1.4B
USD
|
Income Statement
Gen Digital Inc
Dec-2013 | Mar-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6 799
N/A
|
6 676
-2%
|
6 702
+0%
|
5 417
-19%
|
4 682
-14%
|
3 956
-16%
|
3 720
-6%
|
4 274
+15%
|
4 213
-1%
|
3 600
-15%
|
3 572
-1%
|
3 645
+2%
|
3 777
+4%
|
4 019
+6%
|
4 310
+7%
|
4 571
+6%
|
4 739
+4%
|
2 559
-46%
|
1 996
-22%
|
1 368
-31%
|
774
-43%
|
2 456
+217%
|
2 494
+2%
|
2 490
0%
|
2 493
+0%
|
2 490
0%
|
2 454
-1%
|
2 472
+1%
|
2 493
+1%
|
2 551
+2%
|
2 623
+3%
|
2 689
+3%
|
2 752
+2%
|
2 796
+2%
|
2 817
+1%
|
2 873
+2%
|
3 107
+8%
|
3 338
+7%
|
3 577
+7%
|
3 777
+6%
|
3 792
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 175)
|
(1 149)
|
(1 158)
|
(939)
|
(833)
|
(727)
|
(672)
|
(767)
|
(740)
|
(615)
|
(606)
|
(656)
|
(741)
|
(853)
|
(961)
|
(1 013)
|
(1 027)
|
(463)
|
(316)
|
(170)
|
(31)
|
(455)
|
(446)
|
(427)
|
(420)
|
(393)
|
(383)
|
(376)
|
(360)
|
(362)
|
(378)
|
(388)
|
(406)
|
(408)
|
(408)
|
(427)
|
(500)
|
(589)
|
(666)
|
(727)
|
(731)
|
|
Gross Profit |
5 624
N/A
|
5 527
-2%
|
5 544
+0%
|
4 478
-19%
|
3 849
-14%
|
3 229
-16%
|
3 048
-6%
|
3 507
+15%
|
3 473
-1%
|
2 985
-14%
|
2 966
-1%
|
2 989
+1%
|
3 036
+2%
|
3 166
+4%
|
3 349
+6%
|
3 558
+6%
|
3 712
+4%
|
2 096
-44%
|
1 680
-20%
|
1 198
-29%
|
743
-38%
|
2 001
+169%
|
2 048
+2%
|
2 063
+1%
|
2 073
+0%
|
2 097
+1%
|
2 071
-1%
|
2 096
+1%
|
2 133
+2%
|
2 189
+3%
|
2 245
+3%
|
2 301
+2%
|
2 346
+2%
|
2 388
+2%
|
2 409
+1%
|
2 446
+2%
|
2 607
+7%
|
2 749
+5%
|
2 911
+6%
|
3 050
+5%
|
3 061
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 217)
|
(4 080)
|
(4 062)
|
(3 498)
|
(3 221)
|
(2 911)
|
(2 747)
|
(2 943)
|
(2 798)
|
(2 392)
|
(2 315)
|
(2 417)
|
(2 609)
|
(2 993)
|
(3 308)
|
(3 481)
|
(3 497)
|
(1 870)
|
(1 442)
|
(953)
|
(575)
|
(1 622)
|
(1 582)
|
(1 566)
|
(1 528)
|
(1 476)
|
(1 363)
|
(1 271)
|
(1 208)
|
(1 142)
|
(1 144)
|
(1 151)
|
(1 162)
|
(1 352)
|
(1 404)
|
(1 483)
|
(1 546)
|
(1 453)
|
(1 499)
|
(1 846)
|
(1 932)
|
|
Selling, General & Administrative |
(2 989)
|
(2 885)
|
(2 862)
|
(2 456)
|
(2 245)
|
(2 012)
|
(1 882)
|
(1 984)
|
(1 866)
|
(1 587)
|
(1 538)
|
(1 619)
|
(1 751)
|
(2 023)
|
(2 230)
|
(2 341)
|
(2 327)
|
(1 328)
|
(1 063)
|
(745)
|
(515)
|
(1 122)
|
(1 088)
|
(1 091)
|
(1 090)
|
(1 069)
|
(994)
|
(927)
|
(847)
|
(801)
|
(797)
|
(798)
|
(817)
|
(1 014)
|
(1 073)
|
(1 137)
|
(1 129)
|
(968)
|
(945)
|
(1 248)
|
(1 348)
|
|
Research & Development |
(1 029)
|
(1 039)
|
(1 086)
|
(941)
|
(882)
|
(812)
|
(788)
|
(884)
|
(865)
|
(748)
|
(720)
|
(721)
|
(751)
|
(823)
|
(886)
|
(927)
|
(948)
|
(455)
|
(331)
|
(195)
|
(80)
|
(420)
|
(414)
|
(394)
|
(356)
|
(328)
|
(292)
|
(270)
|
(269)
|
(267)
|
(270)
|
(273)
|
(262)
|
(253)
|
(246)
|
(253)
|
(284)
|
(313)
|
(342)
|
(354)
|
(340)
|
|
Depreciation & Amortization |
(199)
|
(156)
|
(114)
|
(101)
|
(94)
|
(87)
|
(77)
|
(75)
|
(67)
|
(57)
|
(57)
|
(77)
|
(107)
|
(147)
|
(192)
|
(213)
|
(222)
|
(87)
|
(48)
|
(13)
|
20
|
(80)
|
(80)
|
(81)
|
(82)
|
(79)
|
(77)
|
(74)
|
(72)
|
(74)
|
(77)
|
(80)
|
(83)
|
(85)
|
(85)
|
(93)
|
(133)
|
(172)
|
(212)
|
(244)
|
(244)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1 407
N/A
|
1 447
+3%
|
1 482
+2%
|
980
-34%
|
628
-36%
|
318
-49%
|
301
-5%
|
564
+87%
|
675
+20%
|
593
-12%
|
651
+10%
|
572
-12%
|
427
-25%
|
173
-59%
|
41
-76%
|
77
+88%
|
215
+179%
|
226
+5%
|
238
+5%
|
245
+3%
|
168
-31%
|
379
+126%
|
466
+23%
|
497
+7%
|
545
+10%
|
621
+14%
|
708
+14%
|
825
+17%
|
925
+12%
|
1 047
+13%
|
1 101
+5%
|
1 150
+4%
|
1 184
+3%
|
1 036
-13%
|
1 005
-3%
|
963
-4%
|
1 061
+10%
|
1 296
+22%
|
1 412
+9%
|
1 204
-15%
|
1 129
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(90)
|
(72)
|
(68)
|
(67)
|
(66)
|
(67)
|
(66)
|
(67)
|
(67)
|
(65)
|
(70)
|
(101)
|
(135)
|
(187)
|
(243)
|
(247)
|
(250)
|
(251)
|
(274)
|
(301)
|
(317)
|
(315)
|
(253)
|
(224)
|
197
|
204
|
240
|
254
|
(128)
|
(139)
|
(133)
|
(127)
|
(128)
|
(128)
|
(127)
|
(140)
|
(265)
|
(394)
|
(525)
|
(648)
|
(653)
|
|
Non-Reccuring Items |
(275)
|
(264)
|
(201)
|
(100)
|
(119)
|
(164)
|
(268)
|
(278)
|
(277)
|
(136)
|
(171)
|
(204)
|
(221)
|
(273)
|
(291)
|
(324)
|
308
|
273
|
276
|
321
|
(294)
|
(221)
|
(149)
|
(114)
|
(162)
|
(35)
|
(122)
|
(118)
|
0
|
(140)
|
(52)
|
(44)
|
(56)
|
(34)
|
(24)
|
(37)
|
(69)
|
(78)
|
(89)
|
(88)
|
(46)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
0
|
98
|
0
|
238
|
238
|
175
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
|
Total Other Income |
49
|
45
|
28
|
12
|
14
|
14
|
2
|
2
|
0
|
0
|
19
|
25
|
31
|
25
|
0
|
(18)
|
(19)
|
(4)
|
42
|
54
|
48
|
50
|
7
|
4
|
2
|
29
|
0
|
1
|
43
|
6
|
109
|
10
|
(3)
|
(7)
|
165
|
(5)
|
9
|
(20)
|
(19)
|
(25)
|
(27)
|
|
Pre-Tax Income |
1 091
N/A
|
1 156
+6%
|
1 241
+7%
|
825
-34%
|
457
-45%
|
101
-78%
|
(31)
N/A
|
221
N/A
|
331
+50%
|
392
+18%
|
429
+9%
|
292
-32%
|
102
-65%
|
(262)
N/A
|
(493)
-88%
|
(512)
-4%
|
254
N/A
|
244
-4%
|
282
+16%
|
319
+13%
|
(395)
N/A
|
(107)
+73%
|
71
N/A
|
163
+130%
|
582
+257%
|
819
+41%
|
826
+1%
|
997
+21%
|
840
-16%
|
872
+4%
|
1 025
+18%
|
1 227
+20%
|
1 235
+1%
|
1 042
-16%
|
1 019
-2%
|
781
-23%
|
736
-6%
|
804
+9%
|
779
-3%
|
443
-43%
|
408
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(220)
|
(258)
|
(264)
|
(246)
|
(186)
|
8
|
21
|
(21)
|
8
|
(1 213)
|
(1 209)
|
(1 194)
|
(1 174)
|
26
|
81
|
153
|
(56)
|
62
|
62
|
(21)
|
173
|
(5)
|
(77)
|
(69)
|
(116)
|
(241)
|
(137)
|
(180)
|
(203)
|
(176)
|
(297)
|
(332)
|
(311)
|
(206)
|
(164)
|
(190)
|
(182)
|
545
|
559
|
975
|
989
|
|
Income from Continuing Operations |
871
|
898
|
977
|
579
|
271
|
109
|
(10)
|
200
|
339
|
(821)
|
(780)
|
(902)
|
(1 072)
|
(236)
|
(412)
|
(359)
|
198
|
306
|
344
|
298
|
(222)
|
(112)
|
(6)
|
94
|
466
|
578
|
689
|
817
|
637
|
696
|
728
|
895
|
924
|
836
|
855
|
591
|
554
|
1 349
|
1 338
|
1 418
|
1 397
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
871
N/A
|
898
+3%
|
977
+9%
|
980
+0%
|
919
-6%
|
878
-4%
|
759
-14%
|
671
-12%
|
619
-8%
|
2 488
+302%
|
2 506
+1%
|
2 206
-12%
|
2 082
-6%
|
(106)
N/A
|
(374)
-253%
|
(242)
+35%
|
1 054
N/A
|
1 138
+8%
|
1 211
+6%
|
1 215
+0%
|
(62)
N/A
|
31
N/A
|
117
+277%
|
910
+678%
|
3 690
+305%
|
3 887
+5%
|
3 979
+2%
|
3 258
-18%
|
591
-82%
|
554
-6%
|
617
+11%
|
886
+44%
|
910
+3%
|
836
-8%
|
855
+2%
|
591
-31%
|
554
-6%
|
1 349
+144%
|
1 338
-1%
|
1 418
+6%
|
1 397
-1%
|
|
EPS (Diluted) |
1.23
N/A
|
1.28
+4%
|
1.39
+9%
|
1.42
+2%
|
1.33
-6%
|
1.26
-5%
|
1.09
-13%
|
0.97
-11%
|
0.92
-5%
|
3.71
+303%
|
4.04
+9%
|
3.55
-12%
|
3.35
-6%
|
-0.17
N/A
|
-0.61
-259%
|
-0.39
+36%
|
1.58
N/A
|
1.7
+8%
|
1.92
+13%
|
1.92
N/A
|
-0.09
N/A
|
0.04
N/A
|
0.18
+350%
|
1.41
+683%
|
5.7
+304%
|
6.04
+6%
|
6.48
+7%
|
5.43
-16%
|
0.98
-82%
|
0.92
-6%
|
1.04
+13%
|
1.51
+45%
|
1.53
+1%
|
1.41
-8%
|
1.43
+1%
|
0.99
-31%
|
0.85
-14%
|
2.16
+154%
|
2.08
-4%
|
2.19
+5%
|
2.16
-1%
|