VMware, Inc. (VMW)
Nov 22, 2023 - VMware was acquired by Broadcom.
142.48
-7.43 (-4.96%)
Last trade price
VMware Income Statement
Financials in millions USD. Fiscal year is March - February.
Millions USD. Fiscal year is Mar - Feb.
| Year | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 - 2004 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13,350 | 12,851 | 11,767 | 10,811 | 9,613 | 8,336 | 7,073 | 6,571 | 6,035 | 5,207 | Upgrade
|
| Revenue Growth (YoY) | 3.88% | 9.21% | 8.84% | 12.46% | 15.32% | 17.86% | 7.64% | 8.88% | 15.90% | 13.07% | Upgrade
|
| Cost of Revenue | 2,482 | 2,271 | 2,043 | 1,799 | 1,552 | 1,407 | 1,053 | 1,018 | 917 | 730 | Upgrade
|
| Gross Profit | 10,868 | 10,580 | 9,724 | 9,012 | 8,061 | 6,929 | 6,020 | 5,553 | 5,118 | 4,477 | Upgrade
|
| Selling, General & Admin | 5,521 | 5,135 | 4,478 | 4,970 | 4,076 | 3,445 | 2,996 | 3,033 | 2,836 | 2,234 | Upgrade
|
| Research & Development | 3,317 | 3,057 | 2,816 | 2,522 | 2,173 | 1,917 | 1,503 | 1,300 | 1,239 | 1,082 | Upgrade
|
| Other Operating Expenses | -1 | 53 | -149 | -7 | 10 | 36 | 69 | 30 | 9 | 40 | Upgrade
|
| Operating Expenses | 8,837 | 8,245 | 7,145 | 7,485 | 6,259 | 5,398 | 4,568 | 4,363 | 4,084 | 3,356 | Upgrade
|
| Operating Income | 2,031 | 2,335 | 2,579 | 1,527 | 1,802 | 1,531 | 1,452 | 1,190 | 1,034 | 1,121 | Upgrade
|
| Interest Expense / Income | 304 | 252 | 204 | 149 | 134 | 74 | 26 | 26 | 24 | 4 | Upgrade
|
| Other Expense / Income | -65 | -2 | -7 | -116 | -221 | -132 | -77 | -49 | -38 | -30 | Upgrade
|
| Pretax Income | 1,792 | 2,085 | 2,382 | 1,494 | 1,889 | 1,589 | 1,503 | 1,213 | 1,048 | 1,147 | Upgrade
|
| Income Tax | 478 | 265 | 324 | -4,918 | 239 | 1,152 | 280 | 216 | 162 | 133 | Upgrade
|
| Net Income | 1,314 | 1,820 | 2,058 | 6,412 | 1,650 | 437 | 1,223 | 997 | 886 | 1,014 | Upgrade
|
| Net Income Growth | -27.80% | -11.56% | -67.90% | 288.61% | 277.57% | -64.27% | 22.67% | 12.53% | -12.62% | 35.92% | Upgrade
|
| Shares Outstanding (Basic) | 423 | 420 | 420 | 417 | 414 | 410 | 421 | 424 | 430 | 429 | Upgrade
|
| Shares Outstanding (Diluted) | 426 | 422 | 423 | 425 | 421 | 421 | 424 | 427 | 435 | 433 | Upgrade
|
| Shares Change | 0.82% | -0.20% | -0.47% | 0.97% | 0.06% | -0.73% | -0.60% | -1.83% | 0.25% | -0.13% | Upgrade
|
| EPS (Basic) | 3.11 | 4.34 | 4.90 | 15.37 | 3.99 | 1.07 | 2.91 | 2.35 | 2.06 | 2.36 | Upgrade
|
| EPS (Diluted) | 3.09 | 4.31 | 4.86 | 15.08 | 3.92 | 1.04 | 2.87 | 2.34 | 2.04 | 2.34 | Upgrade
|
| EPS Growth | -28.31% | -11.32% | -67.77% | 284.69% | 276.92% | -63.76% | 22.65% | 14.71% | -12.82% | 36.05% | Upgrade
|
| Free Cash Flow | 3,850 | 3,971 | 4,080 | 3,593 | 3,403 | 2,825 | 2,226 | 1,566 | 1,828 | 2,190 | Upgrade
|
| Free Cash Flow Per Share | 9.10 | 9.47 | 9.72 | 8.62 | 8.22 | 6.88 | 5.29 | 3.69 | 4.25 | 5.10 | Upgrade
|
| Dividend Per Share | - | 27.400 | - | - | 26.810 | - | - | - | - | - | Upgrade
|
| Gross Margin | 81.41% | 82.33% | 82.64% | 83.36% | 83.86% | 83.12% | 85.11% | 84.51% | 84.81% | 85.98% | Upgrade
|
| Operating Margin | 15.21% | 18.17% | 21.92% | 14.12% | 18.75% | 18.37% | 20.53% | 18.11% | 17.13% | 21.53% | Upgrade
|
| Profit Margin | 9.84% | 14.16% | 17.49% | 59.31% | 17.16% | 5.24% | 17.29% | 15.17% | 14.68% | 19.47% | Upgrade
|
| Free Cash Flow Margin | 28.84% | 30.90% | 34.67% | 33.23% | 35.40% | 33.89% | 31.47% | 23.83% | 30.29% | 42.06% | Upgrade
|
| Effective Tax Rate | 26.67% | 12.71% | 13.60% | -329.18% | 12.65% | 72.50% | 18.63% | 17.81% | 15.46% | 11.60% | Upgrade
|
| EBITDA | 3,330 | 3,447 | 3,611 | 2,516 | 2,750 | 2,281 | 2,071 | 1,574 | 1,417 | 1,488 | Upgrade
|
| EBITDA Margin | 24.94% | 26.82% | 30.69% | 23.27% | 28.61% | 27.36% | 29.28% | 23.95% | 23.48% | 28.58% | Upgrade
|
| Depreciation & Amortization | 1,234 | 1,110 | 1,025 | 873 | 727 | 618 | 542 | 335 | 345 | 337 | Upgrade
|
| EBIT | 2,096 | 2,337 | 2,586 | 1,643 | 2,023 | 1,663 | 1,529 | 1,239 | 1,072 | 1,151 | Upgrade
|
| EBIT Margin | 15.70% | 18.19% | 21.98% | 15.20% | 21.04% | 19.95% | 21.62% | 18.86% | 17.76% | 22.10% | Upgrade
|