VMware Inc
NYSE:VMW
Income Statement
Earnings Waterfall
VMware Inc
Revenue
|
13.6B
USD
|
Cost of Revenue
|
-2.6B
USD
|
Gross Profit
|
11.1B
USD
|
Operating Expenses
|
-9.1B
USD
|
Operating Income
|
1.9B
USD
|
Other Expenses
|
-479m
USD
|
Net Income
|
1.4B
USD
|
Income Statement
VMware Inc
Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Jan-2020 | May-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Feb-2023 | May-2023 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 862
N/A
|
5 017
+3%
|
5 207
+4%
|
5 375
+3%
|
5 590
+4%
|
5 816
+4%
|
6 035
+4%
|
6 186
+3%
|
6 325
+2%
|
6 482
+2%
|
6 647
+3%
|
6 726
+1%
|
6 822
+1%
|
6 928
+2%
|
7 073
+2%
|
7 249
+2%
|
7 488
+3%
|
7 648
+2%
|
7 862
+3%
|
8 104
+3%
|
8 346
+3%
|
8 608
+3%
|
9 613
+12%
|
10 054
+5%
|
10 512
+5%
|
10 968
+4%
|
10 811
-1%
|
11 095
+3%
|
11 338
+2%
|
11 546
+2%
|
11 767
+2%
|
12 027
+2%
|
12 290
+2%
|
12 614
+3%
|
12 851
+2%
|
12 945
+1%
|
13 143
+2%
|
13 166
+0%
|
13 350
+1%
|
13 539
+1%
|
13 611
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(726)
|
(782)
|
(957)
|
(863)
|
(909)
|
(916)
|
(917)
|
(959)
|
(990)
|
(1 006)
|
(1 018)
|
(1 026)
|
(1 037)
|
(1 045)
|
(1 052)
|
(1 090)
|
(1 099)
|
(1 111)
|
(1 141)
|
(1 148)
|
(1 183)
|
(1 220)
|
(1 552)
|
(1 685)
|
(1 821)
|
(1 962)
|
(1 799)
|
(1 854)
|
(1 901)
|
(1 961)
|
(2 043)
|
(2 090)
|
(2 161)
|
(2 219)
|
(2 271)
|
(2 342)
|
(2 387)
|
(2 432)
|
(2 482)
|
(2 525)
|
(2 560)
|
|
Gross Profit |
4 136
N/A
|
4 236
+2%
|
4 250
+0%
|
4 512
+6%
|
4 681
+4%
|
4 900
+5%
|
5 118
+4%
|
5 227
+2%
|
5 335
+2%
|
5 476
+3%
|
5 629
+3%
|
5 700
+1%
|
5 785
+1%
|
5 883
+2%
|
6 021
+2%
|
6 159
+2%
|
6 389
+4%
|
6 537
+2%
|
6 721
+3%
|
6 956
+3%
|
7 163
+3%
|
7 388
+3%
|
8 061
+9%
|
8 369
+4%
|
8 691
+4%
|
9 006
+4%
|
9 012
+0%
|
9 241
+3%
|
9 437
+2%
|
9 585
+2%
|
9 724
+1%
|
9 937
+2%
|
10 129
+2%
|
10 395
+3%
|
10 580
+2%
|
10 603
+0%
|
10 756
+1%
|
10 734
0%
|
10 868
+1%
|
11 014
+1%
|
11 051
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 196)
|
(3 200)
|
(3 095)
|
(3 334)
|
(3 576)
|
(3 835)
|
(4 075)
|
(4 185)
|
(4 211)
|
(4 274)
|
(4 333)
|
(4 399)
|
(4 442)
|
(4 485)
|
(4 500)
|
(4 558)
|
(4 649)
|
(4 766)
|
(4 915)
|
(5 090)
|
(5 248)
|
(5 384)
|
(6 249)
|
(6 587)
|
(6 953)
|
(7 398)
|
(7 492)
|
(7 653)
|
(7 781)
|
(7 828)
|
(7 294)
|
(7 368)
|
(7 569)
|
(7 788)
|
(8 192)
|
(8 367)
|
(8 472)
|
(8 579)
|
(8 838)
|
(9 091)
|
(9 146)
|
|
Selling, General & Administrative |
(2 136)
|
(2 186)
|
(2 240)
|
(2 343)
|
(2 530)
|
(2 676)
|
(2 836)
|
(2 934)
|
(2 954)
|
(3 013)
|
(3 033)
|
(3 048)
|
(3 050)
|
(3 035)
|
(2 998)
|
(2 940)
|
(2 912)
|
(2 902)
|
(2 930)
|
(3 057)
|
(3 155)
|
(3 244)
|
(3 765)
|
(3 946)
|
(4 151)
|
(4 424)
|
(4 616)
|
(4 690)
|
(4 736)
|
(4 691)
|
(4 041)
|
(4 069)
|
(4 152)
|
(4 300)
|
(4 618)
|
(4 709)
|
(4 756)
|
(4 761)
|
(4 879)
|
(5 015)
|
(5 021)
|
|
Research & Development |
(1 060)
|
(1 014)
|
(855)
|
(991)
|
(1 046)
|
(1 159)
|
(1 239)
|
(1 251)
|
(1 257)
|
(1 261)
|
(1 300)
|
(1 351)
|
(1 392)
|
(1 450)
|
(1 502)
|
(1 567)
|
(1 632)
|
(1 692)
|
(1 755)
|
(1 787)
|
(1 840)
|
(1 890)
|
(2 173)
|
(2 310)
|
(2 443)
|
(2 586)
|
(2 522)
|
(2 597)
|
(2 662)
|
(2 734)
|
(2 816)
|
(2 859)
|
(2 955)
|
(3 009)
|
(3 057)
|
(3 123)
|
(3 151)
|
(3 215)
|
(3 317)
|
(3 390)
|
(3 422)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
(105)
|
(172)
|
(230)
|
(246)
|
(253)
|
(250)
|
(311)
|
(331)
|
(359)
|
(388)
|
(354)
|
(366)
|
(383)
|
(403)
|
(437)
|
(440)
|
(462)
|
(479)
|
(517)
|
(535)
|
(565)
|
(603)
|
(642)
|
(686)
|
(703)
|
|
Operating Income |
940
N/A
|
1 036
+10%
|
1 155
+12%
|
1 178
+2%
|
1 105
-6%
|
1 065
-4%
|
1 043
-2%
|
1 042
0%
|
1 124
+8%
|
1 202
+7%
|
1 296
+8%
|
1 301
+0%
|
1 343
+3%
|
1 398
+4%
|
1 521
+9%
|
1 601
+5%
|
1 740
+9%
|
1 771
+2%
|
1 806
+2%
|
1 866
+3%
|
1 915
+3%
|
2 004
+5%
|
1 812
-10%
|
1 782
-2%
|
1 738
-2%
|
1 608
-7%
|
1 520
-5%
|
1 588
+4%
|
1 656
+4%
|
1 757
+6%
|
2 430
+38%
|
2 569
+6%
|
2 560
0%
|
2 607
+2%
|
2 388
-8%
|
2 236
-6%
|
2 284
+2%
|
2 155
-6%
|
2 030
-6%
|
1 923
-5%
|
1 905
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
25
|
24
|
26
|
24
|
20
|
18
|
14
|
16
|
20
|
22
|
23
|
26
|
32
|
40
|
50
|
57
|
63
|
54
|
46
|
42
|
47
|
72
|
27
|
(7)
|
(50)
|
(108)
|
(89)
|
(113)
|
(147)
|
(170)
|
(197)
|
(236)
|
(229)
|
(242)
|
(291)
|
(265)
|
(285)
|
(278)
|
(239)
|
(185)
|
(123)
|
|
Non-Reccuring Items |
(65)
|
(64)
|
(62)
|
(6)
|
(3)
|
(8)
|
(16)
|
(38)
|
(114)
|
(108)
|
(99)
|
(130)
|
(55)
|
(55)
|
(52)
|
(63)
|
(100)
|
(102)
|
(104)
|
(43)
|
(8)
|
(12)
|
(9)
|
(7)
|
(6)
|
0
|
(79)
|
(83)
|
(83)
|
(127)
|
(42)
|
(40)
|
(40)
|
4
|
(22)
|
(21)
|
(28)
|
(28)
|
(8)
|
0
|
(1)
|
|
Total Other Income |
13
|
30
|
28
|
32
|
14
|
(3)
|
7
|
5
|
6
|
1
|
(7)
|
(6)
|
(5)
|
(6)
|
(16)
|
(11)
|
38
|
44
|
66
|
843
|
1 032
|
854
|
(1)
|
(763)
|
(962)
|
(765)
|
86
|
63
|
37
|
197
|
191
|
207
|
194
|
19
|
10
|
(24)
|
(46)
|
(62)
|
9
|
25
|
64
|
|
Pre-Tax Income |
913
N/A
|
1 026
+12%
|
1 147
+12%
|
1 228
+7%
|
1 136
-7%
|
1 072
-6%
|
1 048
-2%
|
1 025
-2%
|
1 036
+1%
|
1 117
+8%
|
1 213
+9%
|
1 191
-2%
|
1 315
+10%
|
1 377
+5%
|
1 503
+9%
|
1 584
+5%
|
1 741
+10%
|
1 767
+1%
|
1 814
+3%
|
2 708
+49%
|
2 986
+10%
|
2 918
-2%
|
1 829
-37%
|
1 005
-45%
|
720
-28%
|
735
+2%
|
1 438
+96%
|
1 455
+1%
|
1 463
+1%
|
1 657
+13%
|
2 382
+44%
|
2 500
+5%
|
2 485
-1%
|
2 388
-4%
|
2 085
-13%
|
1 926
-8%
|
1 925
0%
|
1 787
-7%
|
1 792
+0%
|
1 763
-2%
|
1 845
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(132)
|
(141)
|
(133)
|
(188)
|
(174)
|
(177)
|
(162)
|
(142)
|
(148)
|
(167)
|
(216)
|
(228)
|
(259)
|
(258)
|
(280)
|
(277)
|
(293)
|
(243)
|
(255)
|
(451)
|
(491)
|
(484)
|
(239)
|
8
|
4 934
|
4 975
|
4 918
|
4 922
|
76
|
(74)
|
(324)
|
(403)
|
(424)
|
(363)
|
(265)
|
(289)
|
(352)
|
(381)
|
(478)
|
(467)
|
(419)
|
|
Income from Continuing Operations |
781
|
885
|
1 014
|
1 040
|
962
|
895
|
886
|
883
|
888
|
950
|
997
|
963
|
1 056
|
1 119
|
1 223
|
1 307
|
1 448
|
1 524
|
1 559
|
2 257
|
2 495
|
2 434
|
1 590
|
1 013
|
5 654
|
5 710
|
6 356
|
6 377
|
1 539
|
1 583
|
2 058
|
2 097
|
2 061
|
2 025
|
1 820
|
1 637
|
1 573
|
1 406
|
1 314
|
1 296
|
1 426
|
|
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
|
60
|
75
|
93
|
110
|
56
|
41
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
781
N/A
|
885
+13%
|
1 014
+15%
|
1 040
+3%
|
962
-8%
|
895
-7%
|
886
-1%
|
883
0%
|
888
+1%
|
950
+7%
|
997
+5%
|
963
-3%
|
1 056
+10%
|
1 119
+6%
|
1 223
+9%
|
1 307
+7%
|
1 448
+11%
|
1 524
+5%
|
659
-57%
|
1 357
+106%
|
1 595
+18%
|
1 534
-4%
|
1 650
+8%
|
1 088
-34%
|
5 747
+428%
|
5 820
+1%
|
6 412
+10%
|
6 418
+0%
|
1 562
-76%
|
1 589
+2%
|
2 058
+30%
|
2 097
+2%
|
2 061
-2%
|
2 025
-2%
|
1 820
-10%
|
1 637
-10%
|
1 573
-4%
|
1 406
-11%
|
1 314
-7%
|
1 296
-1%
|
1 426
+10%
|
|
EPS (Diluted) |
0.9
N/A
|
1.02
+13%
|
2.34
+129%
|
2.39
+2%
|
2.19
-8%
|
2.06
-6%
|
2.04
-1%
|
2.04
N/A
|
2.08
+2%
|
2.24
+8%
|
2.34
+4%
|
2.26
-3%
|
2.48
+10%
|
2.63
+6%
|
2.92
+11%
|
3.15
+8%
|
3.5
+11%
|
3.69
+5%
|
1.59
-57%
|
3.3
+108%
|
3.85
+17%
|
3.7
-4%
|
3.92
+6%
|
2.54
-35%
|
13.51
+432%
|
13.75
+2%
|
15.08
+10%
|
15.22
+1%
|
3.7
-76%
|
3.77
+2%
|
4.86
+29%
|
4.97
+2%
|
4.88
-2%
|
4.79
-2%
|
4.31
-10%
|
3.87
-10%
|
3.72
-4%
|
3.32
-11%
|
3.09
-7%
|
3
-3%
|
3.28
+9%
|