NetApp Inc
NASDAQ:NTAP
Income Statement
Earnings Waterfall
NetApp Inc
Revenue
|
6.2B
USD
|
Cost of Revenue
|
-1.8B
USD
|
Gross Profit
|
4.3B
USD
|
Operating Expenses
|
-3.1B
USD
|
Operating Income
|
1.2B
USD
|
Other Expenses
|
-287m
USD
|
Net Income
|
940m
USD
|
Income Statement
NetApp Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6 393
N/A
|
6 325
-1%
|
6 298
0%
|
6 291
0%
|
6 232
-1%
|
6 123
-2%
|
5 969
-3%
|
5 871
-2%
|
5 706
-3%
|
5 546
-3%
|
5 505
-1%
|
5 400
-2%
|
5 418
+0%
|
5 491
+1%
|
5 518
+0%
|
5 593
+1%
|
5 728
+2%
|
5 919
+3%
|
6 072
+3%
|
6 174
+2%
|
6 198
+0%
|
6 146
-1%
|
5 908
-4%
|
5 762
-2%
|
5 603
-3%
|
5 412
-3%
|
5 479
+1%
|
5 524
+1%
|
5 590
+1%
|
5 744
+3%
|
5 899
+3%
|
6 049
+3%
|
6 193
+2%
|
6 318
+2%
|
6 452
+2%
|
6 549
+2%
|
6 461
-1%
|
6 362
-2%
|
6 202
-3%
|
6 101
-2%
|
6 181
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 483)
|
(2 406)
|
(2 350)
|
(2 326)
|
(2 292)
|
(2 290)
|
(2 257)
|
(2 258)
|
(2 216)
|
(2 173)
|
(2 151)
|
(2 101)
|
(2 123)
|
(2 127)
|
(2 127)
|
(2 131)
|
(2 161)
|
(2 210)
|
(2 224)
|
(2 252)
|
(2 250)
|
(2 201)
|
(2 110)
|
(2 013)
|
(1 895)
|
(1 789)
|
(1 800)
|
(1 837)
|
(1 869)
|
(1 929)
|
(1 957)
|
(1 981)
|
(2 027)
|
(2 098)
|
(2 185)
|
(2 254)
|
(2 238)
|
(2 153)
|
(2 043)
|
(1 919)
|
(1 849)
|
|
Gross Profit |
3 909
N/A
|
3 919
+0%
|
3 948
+1%
|
3 965
+0%
|
3 940
-1%
|
3 833
-3%
|
3 711
-3%
|
3 613
-3%
|
3 490
-3%
|
3 373
-3%
|
3 354
-1%
|
3 299
-2%
|
3 295
0%
|
3 364
+2%
|
3 391
+1%
|
3 462
+2%
|
3 567
+3%
|
3 709
+4%
|
3 848
+4%
|
3 922
+2%
|
3 948
+1%
|
3 945
0%
|
3 798
-4%
|
3 749
-1%
|
3 708
-1%
|
3 623
-2%
|
3 679
+2%
|
3 687
+0%
|
3 721
+1%
|
3 815
+3%
|
3 942
+3%
|
4 068
+3%
|
4 166
+2%
|
4 220
+1%
|
4 267
+1%
|
4 295
+1%
|
4 223
-2%
|
4 209
0%
|
4 159
-1%
|
4 182
+1%
|
4 332
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 145)
|
(3 097)
|
(3 110)
|
(3 123)
|
(3 122)
|
(3 117)
|
(3 154)
|
(3 102)
|
(3 015)
|
(2 960)
|
(2 849)
|
(2 798)
|
(2 736)
|
(2 701)
|
(2 681)
|
(2 678)
|
(2 736)
|
(2 769)
|
(2 775)
|
(2 779)
|
(2 766)
|
(2 762)
|
(2 763)
|
(2 742)
|
(2 744)
|
(2 695)
|
(2 727)
|
(2 766)
|
(2 807)
|
(2 877)
|
(2 881)
|
(2 932)
|
(2 964)
|
(3 017)
|
(3 060)
|
(3 092)
|
(3 085)
|
(3 047)
|
(3 066)
|
(3 075)
|
(3 105)
|
|
Selling, General & Administrative |
(2 215)
|
(2 179)
|
(2 193)
|
(2 205)
|
(2 205)
|
(2 197)
|
(2 218)
|
(2 179)
|
(2 122)
|
(2 099)
|
(2 025)
|
(1 990)
|
(1 947)
|
(1 922)
|
(1 916)
|
(1 919)
|
(1 965)
|
(1 986)
|
(1 977)
|
(1 964)
|
(1 941)
|
(1 935)
|
(1 929)
|
(1 910)
|
(1 904)
|
(1 848)
|
(1 862)
|
(1 898)
|
(1 935)
|
(1 996)
|
(2 023)
|
(2 070)
|
(2 097)
|
(2 136)
|
(2 149)
|
(2 154)
|
(2 137)
|
(2 091)
|
(2 103)
|
(2 093)
|
(2 104)
|
|
Research & Development |
(930)
|
(917)
|
(917)
|
(918)
|
(918)
|
(919)
|
(935)
|
(922)
|
(892)
|
(861)
|
(824)
|
(808)
|
(789)
|
(779)
|
(765)
|
(759)
|
(771)
|
(783)
|
(798)
|
(815)
|
(825)
|
(827)
|
(834)
|
(832)
|
(840)
|
(847)
|
(865)
|
(868)
|
(872)
|
(881)
|
(858)
|
(862)
|
(867)
|
(881)
|
(911)
|
(938)
|
(948)
|
(956)
|
(963)
|
(982)
|
(1 001)
|
|
Operating Income |
764
N/A
|
823
+8%
|
837
+2%
|
842
+1%
|
818
-3%
|
717
-12%
|
558
-22%
|
511
-8%
|
476
-7%
|
413
-13%
|
505
+22%
|
501
-1%
|
559
+12%
|
663
+19%
|
710
+7%
|
784
+10%
|
831
+6%
|
940
+13%
|
1 073
+14%
|
1 143
+7%
|
1 182
+3%
|
1 183
+0%
|
1 035
-13%
|
1 007
-3%
|
964
-4%
|
928
-4%
|
952
+3%
|
921
-3%
|
914
-1%
|
938
+3%
|
1 061
+13%
|
1 136
+7%
|
1 202
+6%
|
1 203
+0%
|
1 207
+0%
|
1 203
0%
|
1 138
-5%
|
1 162
+2%
|
1 093
-6%
|
1 107
+1%
|
1 227
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(21)
|
(1)
|
4
|
(1)
|
(4)
|
(4)
|
(3)
|
(1)
|
2
|
(3)
|
(5)
|
(4)
|
(4)
|
(7)
|
(6)
|
(3)
|
(12)
|
8
|
28
|
34
|
47
|
45
|
25
|
16
|
13
|
(7)
|
(23)
|
(39)
|
(57)
|
(59)
|
(66)
|
(67)
|
(67)
|
(66)
|
(61)
|
(47)
|
(25)
|
34
|
57
|
70
|
75
|
|
Non-Reccuring Items |
(50)
|
(88)
|
(40)
|
(39)
|
(39)
|
0
|
(27)
|
(28)
|
(30)
|
(65)
|
(38)
|
(37)
|
(77)
|
(42)
|
(42)
|
(42)
|
218
|
218
|
199
|
199
|
(19)
|
38
|
36
|
74
|
74
|
7
|
1
|
(82)
|
(85)
|
79
|
83
|
120
|
117
|
(46)
|
(44)
|
(52)
|
(136)
|
(144)
|
(152)
|
(144)
|
(70)
|
|
Total Other Income |
9
|
8
|
7
|
3
|
1
|
0
|
3
|
4
|
2
|
0
|
(3)
|
(3)
|
0
|
7
|
12
|
15
|
38
|
33
|
26
|
21
|
2
|
2
|
19
|
24
|
27
|
16
|
(1)
|
5
|
4
|
4
|
17
|
11
|
7
|
4
|
26
|
49
|
47
|
14
|
(16)
|
(41)
|
(35)
|
|
Pre-Tax Income |
703
N/A
|
741
+5%
|
808
+9%
|
805
0%
|
776
-4%
|
713
-8%
|
531
-25%
|
486
-8%
|
449
-8%
|
345
-23%
|
459
+33%
|
457
0%
|
477
+4%
|
621
+30%
|
674
+9%
|
754
+12%
|
1 075
+43%
|
1 199
+12%
|
1 326
+11%
|
1 397
+5%
|
1 212
-13%
|
1 268
+5%
|
1 115
-12%
|
1 121
+1%
|
1 078
-4%
|
944
-12%
|
929
-2%
|
805
-13%
|
776
-4%
|
962
+24%
|
1 095
+14%
|
1 200
+10%
|
1 259
+5%
|
1 095
-13%
|
1 128
+3%
|
1 153
+2%
|
1 024
-11%
|
1 066
+4%
|
982
-8%
|
992
+1%
|
1 197
+21%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(89)
|
(103)
|
(165)
|
(168)
|
(154)
|
(153)
|
(90)
|
(91)
|
(77)
|
(116)
|
(136)
|
(139)
|
(166)
|
(140)
|
(126)
|
(141)
|
(231)
|
(225)
|
(200)
|
(204)
|
(147)
|
(99)
|
(126)
|
(130)
|
(59)
|
(125)
|
(136)
|
(118)
|
(184)
|
(232)
|
(240)
|
(258)
|
(247)
|
(158)
|
(179)
|
322
|
264
|
208
|
227
|
(300)
|
(257)
|
|
Income from Continuing Operations |
614
|
638
|
644
|
637
|
622
|
560
|
442
|
396
|
372
|
229
|
323
|
318
|
311
|
481
|
548
|
613
|
844
|
974
|
1 126
|
1 193
|
1 065
|
1 169
|
989
|
991
|
1 019
|
819
|
793
|
687
|
592
|
730
|
855
|
942
|
1 012
|
937
|
949
|
1 475
|
1 288
|
1 274
|
1 209
|
692
|
940
|
|
Net Income (Common) |
614
N/A
|
638
+4%
|
644
+1%
|
637
-1%
|
622
-2%
|
560
-10%
|
442
-21%
|
396
-10%
|
372
-6%
|
229
-38%
|
323
+41%
|
318
-2%
|
311
-2%
|
481
+55%
|
548
+14%
|
613
+12%
|
(12)
N/A
|
116
N/A
|
268
+131%
|
335
+25%
|
1 063
+217%
|
1 169
+10%
|
989
-15%
|
991
+0%
|
1 019
+3%
|
819
-20%
|
793
-3%
|
687
-13%
|
592
-14%
|
730
+23%
|
855
+17%
|
942
+10%
|
1 012
+7%
|
937
-7%
|
949
+1%
|
1 475
+55%
|
1 288
-13%
|
1 274
-1%
|
1 209
-5%
|
692
-43%
|
940
+36%
|