VMware Statements
VM
VMware 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
3 408
100
639
18.8
2 769
81.3
835
24.5
1 204
35.3
2 222
65.2
547
16.1
-5
-0.1
19
0.6
561
16.5
84
2.5
477
14
1.099
434.09
3 277
100
644
19.7
2 633
80.3
847
25.8
1 298
39.6
2 324
70.9
309
9.4
-16
-0.5
6
0.2
299
9.1
75
2.3
224
6.8
0.519
431.58
3 715
100
658
17.7
3 057
82.3
908
24.4
1 317
35.5
2 398
64.5
659
17.7
-45
-1.2
53
1.4
666
17.9
172
4.6
494
13.3
1.149
429.97
3 211
100
619
19.3
2 592
80.7
832
25.9
1 202
37.4
2 202
68.6
390
12.1
-57
-1.8
-14
-0.4
319
9.9
88
2.7
231
7.2
0.542
426.33
3 336
100
604
18.1
2 732
81.9
803
24.1
1 198
35.9
2 159
64.7
573
17.2
-67
-2.008
-20
-0.6
479
14.4
132
4
347
10.4
0.818
424.13
3 088
100
602
19.5
2 486
80.5
774
25.1
1 161
37.6
2 078
67.3
408
13.2
-70
-2.3
-10
-0.3
328
10.6
86
2.8
242
7.8
0.572
422.99
3 531
100
607
17.2
2 924
82.8
806
22.8
1 200
34
2 140
60.6
784
22.2
-84
-2.4
-18
-0.5
661
18.7
75
2.1
586
16.6
1.385
422.97
3 188
100
574
18
2 614
82
768
24.1
1 197
37.5
2 095
65.7
519
16.3
-64
-2.008
2
0.06
457
14.3
59
1.9
398
12.5
0.944
421.76
3 138
100
559
17.8
2 579
82.2
775
24.7
1 151
36.7
2 054
65.5
525
16.7
-47
-1.5
2
0.06
480
15.3
69
2.2
411
13.1
0.972
422.8
2 994
100
531
17.7
2 463
82.3
708
23.6
1 070
35.7
1 903
63.6
560
18.7
-83
-2.8
10
0.3
486
16.2
61
2
425
14.2
1.007
422.04
3 294
100
555
16.8
2 739
83.2
758
23
882
26.8
1 736
52.7
1 003
30.4
-48
-1.5
5
0.2
965
29.3
174
5.3
791
24
1.87
423.7
2 864
100
516
18
2 348
82
714
24.9
1 049
36.6
1 876
65.5
472
16.5
-51
-1.8
177
6.2
554
19.3
120
4.2
434
15.2
1.03
423.4
2 875
100
488
17
2 387
83
679
23.6
1 068
37.1
1 853
64.5
534
18.6
-54
-1.9
15
0.5
495
17.2
48
1.7
447
15.5
1.06
423.1
2 734
100
484
17.7
2 250
82.3
665
24.3
1 063
38.9
1 828
66.9
422
15.4
-44
-1.6
-6
-0.2
368
13.5
-18
-0.7
386
14.1
0.92
421.5
3 073
100
473
15.4
2 600
84.6
676
22
1 511
49.2
2 271
73.9
329
10.7
-21
-0.7
11
0.4
240
7.8
-76
-2.5
322
10.5
0.76
424.8
2 656
100
456
17.2
2 200
82.8
642
24.2
1 094
41.2
1 829
68.9
371
14
-28
-1.05
17
0.6
360
13.6
-30
-1.1
407
15.3
0.96
423
2 632
100
441
16.8
2 191
83.2
614
23.3
1 022
38.8
1 725
65.5
466
17.7
-20
-0.8
41
1.6
487
18.5
-4 798
-182.3
5 303
201.5
12.47
425.1
2 450
100
429
17.5
2 021
82.5
590
24.1
989
40.4
1 667
68
354
14.4
-20
-0.8
17
0.7
351
14.3
-14
-0.6
380
15.5
0.89
426.7
3 230
100
636
19.7
2 594
80.3
740
22.9
1 319
40.8
2 177
67.4
417
12.9
-40
-1.2
-840
-26.006
-463
-14.3
-133
-4.1
-270
-8.4
-0.62
434.3
2 200
100
315
14.3
1 885
85.7
499
22.7
821
37.3
1 384
62.9
501
22.8
30
1.4
-180
-8.2
345
15.7
11
0.5
334
15.2
0.81
414.5
2 174
100
305
14
1 869
86
481
22.1
817
37.6
1 359
62.5
510
23.5
23
1.1
240
11
772
35.5
128
5.9
644
29.6
1.56
413.3
2 008
100
296
14.7
1 712
85.3
453
22.6
808
40.2
1 328
66.1
384
19.1
14
0.7
779
38.8
1 175
58.5
233
11.6
942
46.9
2.29
410.9
2 226
100
304
13.7
1 922
86.3
457
20.5
798
35.8
1 313
59
609
27.4
5
0.2
15
0.7
626
28.1
112
5
-386
-17.3
-0.95
403.4
1 938
278
1 660
449
732
1 248
412
5
-2
413
18
395
0.96
413
1 932
270
1 662
428
719
1 201
461
18
51
494
88
406
0.98
412.8
1 765
289
1 476
421
679
1 151
325
16
4
281
36
245
0.59
414
2 013
274
1 739
394
772
1 166
573
15
-9
579
101
478
1.14
418.4
1 778
266
1 512
389
742
1 131
381
14
-8
387
68
319
0.75
425
1 693
261
1 432
363
747
1 110
322
12
2
337
72
265
0.62
427.1
1 589
251
1 338
356
737
1 093
245
9
-1
200
39
161
0.38
424.2
1 868
267
1 601
342
809
1 151
450
5
1
453
79
374
0.88
423.8
1 672
258
1 414
331
757
1 088
326
6
-7
325
69
256
0.6
424
1 597
250
1 347
322
745
1 067
280
6
1
213
41
172
0.4
426.8
1 511
243
1 268
305
723
1 028
240
6
-2
222
26
196
0.46
430.5
1 702
255
1 447
303
788
1 091
356
4
9
357
31
326
0.75
433.2
1 515
242
1 273
327
698
1 025
248
4
-2
244
50
194
0.45
434.1
1 458
219
1 239
316
725
1 041
198
2
—
202
35
167
0.38
438.8
1 360
201
1 159
293
625
918
241
4
—
245
46
199
0.46
434.7
1 483
254
1 229
223
628
851
378
8
-1
381
46
335
0.77
434.7
1 289
235
1 054
214
552
766
288
6
15
308
47
261
0.3
863
1 243
173
1 070
261
538
799
271
6
18
294
49
245
0.28
864
1 192
182
1 010
271
515
786
224
7
-5
164
-9
173
0.2
864.4