NETGEAR Statements
NT
NETGEAR Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
143.9
100
112.08
77.9
31.823
22.1
19.851
13.8
48.943
34
68.794
47.8
-36.971
-25.7
—
0
2.713
1.9
-44.146
-30.7
1.029
0.7
-45.175
-31.4
-1.564
28.883
164.59
100
116.35
70.7
48.237
29.3
20.227
12.3
47.596
29.5
67.823
41.8
-19.586
-12.5
0.101
0.06
2.85
1.7
-18.798
-11.4
-0.148
-0.09
-18.65
-11.3
-0.634
29.395
188.67
100
123.04
65.2
65.636
34.8
19.592
10.4
45.259
24
64.851
34.4
0.785
0.4
0.261
-0.004
2.193
1.3
-0.42
-0.2
1.249
0.7
-1.669
-0.9
-0.056
29.622
197.8
100
128.9
65.2
68.9
34.8
20.7
10.5
45.6
23.1
66.4
33.6
2.6
1.3
-0.014
-0.007
2.3
1.2
1.6
0.8
86.4
43.7
-84.8
-42.9
-2.87
29.5
173.4
100
119.1
68.7
54.3
31.3
20.8
12
47.3
27.3
68.2
39.3
-13.9
-8.02
0.019
0.01
8
4.6
-9.8
-5.7
-1.2
-0.7
-8.6
-5
-0.29
29.3
180.9
100
120.5
66.6
60.4
33.4
22.1
12.2
48.2
26.6
70.4
38.9
-10
-5.5
0.011
0.006
1.4
0.8
-10.6
-5.9
-0.9
-0.5
-9.7
-5.4
-0.33
29
249.1
100
187.4
75.2
61.7
24.8
20.3
8.1
49.3
19.8
73.2
29.4
-11.5
-4.6
-0.3
-0.1
2.3
0.9
-10.1
-4.05
-4.1
-1.6
-6
-2.4
-0.21
29
249.6
100
181.1
72.6
68.5
27.4
22.2
8.9
47.3
19
69.7
27.9
-1.3
-0.5
—
0
0.6
0.2
-1.5
-0.6
-4.3
-1.7
2.8
1.1
0.1
29
223.2
100
161.8
72.5
61.4
27.5
22.2
9.9
47.9
21.5
70.7
31.7
-9.3
-4.2
-0.2
-0.09
-0.6
-0.3
-10.9
-4.9
-2.3
-1.03
-8.5
-3.8
-0.3
28.9
210.6
100
151.7
72
58.9
28
23.8
11.3
48.7
23.1
72.5
34.4
-13.6
-6.5
-0.5
-0.2
-0.5
-0.2
-59.5
-28.3
-2.3
-1.09
-57.2
-27.2
-1.95
29.4
251.2
100
176.5
70.3
74.7
29.7
23.1
9.2
49.8
19.8
72.8
29
1.9
0.8
-1.2
-0.5
0.1
0.04
-0.3
-0.1
0.7
0.3
-1
-0.4
-0.03
29.5
290.2
100
203.3
70.1
86.8
29.9
23.5
8.1
48.6
16.7
72.3
24.9
14.5
5
-0.2
-0.07
—
0
12.8
4.4
3.2
1.1
9.6
3.3
0.31
30.8
308.8
100
215.5
69.8
93.4
30.2
22.6
7.3
50.1
16.2
70.5
22.8
22.8
7.4
41
13.3
-40.3
-13.05
22.2
7.2
4.4
1.4
17.8
5.8
0.57
31.5
317.9
100
207
65.1
110.9
34.9
23.8
7.5
52.3
16.5
78.7
24.8
32.2
10.1
0.1
0.03
-0.6
-0.2
30.8
9.7
7.8
2.5
23
7.2
0.72
31.8
367.1
100
256
69.7
111.1
30.3
23.4
6.4
56.7
15.4
77.2
21
33.8
9.2
—
0
0.4
0.1
33.5
9.1
2.5
0.7
30.9
8.4
0.98
31.5
378.1
100
264.6
70
113.5
30
24.5
6.5
56.3
14.9
81.3
21.5
32.2
8.5
0.1
0.03
0.3
0.08
31.7
8.4
6.2
1.6
25.5
6.7
0.83
30.7
280.1
100
198.8
71
81.3
29
21.1
7.5
49.9
17.8
72.4
25.8
8.9
3.2
—
0
0.3
0.1
9.2
3.3
3.2
1.1
6
2.1
0.2
30.1
230
100
163.7
71.2
66.2
28.8
19.7
8.6
46.2
20.1
65.6
28.5
0.7
0.3
0.3
0.1
-0.1
-0.04
-3.7
-1.6
0.5
0.2
-4.2
-1.8
-0.14
29.6
253
100
183.4
72.5
69.6
27.5
20.8
8.2
48.2
19.1
69.8
27.6
-0.2
-0.08
-0.7
-0.3
1.6
0.6
0.6
0.2
1
0.4
-0.4
-0.2
-0.01
30.1
265.9
100
188.7
71
77.2
29
19.5
7.3
45.4
17.1
65.1
24.5
12.1
4.6
2.2
0.8
-1.9
-0.7
12.3
4.6
-0.2
-0.08
12.5
4.7
0.39
31.8
230.9
100
165.4
71.6
65.4
28.3
18.8
8.1
45
19.5
63.8
27.6
1.6
0.7
1.1
0.5
0.2
0.09
1.6
0.7
0.8
0.3
0.8
0.3
0.03
32.1
249.1
100
167.1
67.1
82
32.9
18.8
7.5
49
19.7
67.8
27.2
14.2
5.7
1.3
0.5
-0.3
-0.1
15.1
6.1
2.2
0.9
12.8
5.1
0.39
32.9
288.9
100
198.3
68.6
90.7
31.4
19.1
6.6
52.7
18.2
97.3
33.7
-6.7
-2.3
2.1
0.7
-0.9
-0.3
18.7
6.5
12.5
4.3
-19.5
-6.7
-0.65
29.9
269.4
100
175
65
94.4
35
20.1
7.5
54.1
20.1
74.6
27.7
19.9
7.4
2
0.7
—
0
21.8
8.1
5.5
2
9.9
3.7
0.3
33
255.3
100
175
68.5
80.3
31.5
21.9
8.6
57
22.3
78.9
30.9
1.3
0.5
4.9
1.9
-3
-1.2
1.8
0.7
1.3
0.5
-5.2
-2.04
-0.16
31.7
245.2
100
168.9
68.9
76.3
31.1
21.2
8.6
53.6
21.9
74.8
30.5
1.5
0.6
-1.1
-0.4
0.5
0.2
0.9
0.4
-0.1
-0.04
5.6
2.3
0.17
32.7
29.3
13.6
15.8
2.7
37.7
40.3
-24.6
5.9
-5
-23.8
-9.6
-31.9
-1.01
31.4
355.5
252.4
103.1
23.1
54.5
77.7
25.4
-0.9
2.1
26.6
5.8
20.8
0.64
32.4
330.7
238.8
91.9
23.4
49.4
72.7
19.2
-2
2.9
20
5.4
14.6
0.44
33.1
323.7
226.7
96.9
22.7
51.4
74.2
22.8
-0.7
1.4
23.5
7.5
16
0.47
34.1
183.1
110.6
72.4
5
42.9
48
24.5
2.6
-1.8
25.3
8.7
22.1
0.66
33
338.5
235.3
103.1
21.9
51.4
73.4
29.8
0.7
-0.3
30.3
9.1
21.1
0.62
33.9
311.7
213.9
97.8
21.8
49.1
70.9
26.8
1.5
-1.5
25.5
9.4
16
0.48
33.5
310.3
209.7
100.6
22.1
50.1
72.2
28.3
-1.7
1.5
25.5
8.9
16.6
0.5
33.3
360.9
255.4
105.4
23.4
51.4
74.8
30.6
1.8
-1.7
30.7
8.9
21.8
0.66
33.1
341.9
245.6
96.3
21.6
47.7
69.3
27
1.3
-1.5
25.9
10.8
15.1
0.47
32.3
288.8
211.1
77.7
21.1
44.4
65.5
12.2
-1.8
1.5
10.9
7.3
3.7
0.11
34.3
309.2
220.9
88.3
20.5
48.6
69.1
19.2
3.9
-3.3
18
10
8
0.23
35.3
353.2
252.7
100.5
22.9
51.2
74.1
26.4
-0.8
1.4
-46
-5.6
-40.4
-1.16
34.7
353.3
251
102.3
23.3
51
74.4
28
—
2.3
28.9
8.8
20
0.55
36.3
337.6
240.4
97.2
22.5
50.1
72.5
24.7
—
-0.2
24.4
9.7
14.7
0.4
36.8
349.4
251.5
97.9
22.2
51.3
73.4
24.5
—
-0.1
23.4
9
14.4
0.39
37.3
356.6
255.8
100.8
22.5
49.9
72.5
28.4
-0.7
0.3
23.1
11.7
11.4
0.3
38.4
361.9
260.2
101.7
23.3
51.4
74.8
26.9
—
0.5
24.8
10.4
14.5
0.37
39.2
357.7
254.3
103.4
24
52.7
76.7
26.7
0.1
-0.5
21.1
7.1
14
0.36
39.1
293.4
205.7
87.7
15.3
48.7
64
23.7
0.1
0.1
23.9
8.5
15.3
0.39
39.1
310.4
219.1
91.4
14.8
47
61.7
29.6
0.2
-0.2
28.4
12.3
16.1
0.414
38.9