VMW Income Statement

Annual Quarterly

* In Millions (except for per share items) of USD

Period Ending:	2023 02-03	2022 01-28	2021 01-29	2020 01-31	2019 02-01	2018 02-02	2016 12-31	2015 12-31	2014 12-31	2013 12-31	2012 12-31	2011 12-31	2010 12-31	2009 12-31	2008 12-31	2007 12-31	2006 12-31	2005 12-31	2004 12-31
Report Filing:	2023-03-28	2022-03-24	2021-03-26	2020-03-26	2019-03-29	2018-03-29	2017-02-24	2016-02-25	2015-02-26	2014-02-25	2013-02-27	2012-02-24	2011-02-28	2010-03-01	2009-02-26	2008-02-29	2006-12-31	2005-12-31	2004-12-31
Revenue	13350000000	12851000000	11767000000	10811000000	8974000000	7922000000	7093000000	6571000000	6035000000	5207000000	4605047000	3767096000	2857343000	2023937000	1881027000	1325811000	703904000	387074000	218756000
Cost of Revenue	2482000000	2271000000	2043000000	1799000000	1258000000	1141000000	1053000000	1018000000	917000000	730000000	721323000	621987000	493715000	359728000	304105000	218674000	123382000	65192000	0
Gross Profit	10868000000	10580000000	9724000000	9012000000	7716000000	6781000000	6040000000	5553000000	5118000000	4477000000	3883724000	3145109000	2363628000	1664209000	1576922000	1107137000	580522000	321882000	218756000
Operating Expenses	8846000000	8193000000	7336000000	7571000000	5791000000	5092000000	4601000000	4356000000	4091000000	3384000000	3011781000	2409938000	1935635000	1444914000	1264397000	871796000	459883000	228287000	0
Research & Development	3317000000	3057000000	2816000000	2522000000	1975000000	1755000000	1503000000	1300000000	1239000000	1082000000	999214000	775051000	652968000	496552000	429204000	285941000	148254000	72561000	0
Selling, General and Administrative	5521000000	5135000000	4478000000	4970000000	3682000000	3247000000	3046000000	3033000000	2836000000	2234000000	2012567000	1634887000	1282667000	948362000	835193000	585855000	307929000	155726000	0
Other Operating Expenses	8000000	1000000	42000000	79000000	134000000	90000000	52000000	23000000	16000000	68000000	0	0	0	0	0	0	3700000	0	0
Operating Income	2022000000	2387000000	2388000000	1441000000	1925000000	1689000000	1439000000	1197000000	1027000000	1093000000	871943000	735171000	427993000	219295000	312525000	235341000	120639000	93595000	218756000
Net Interest(Non Operating)	-65000000	-2000000	-7000000	-60000000	-134000000	-74000000	-26000000	-26000000	-24000000	-4000000	-4654000	-3906000	-4069000	-6958000	-18316000	0	0	0	0
Interest Income	239000000	250000000	197000000	89000000	0	0	0	0	0	0	0	0	0	0	284000	0	0	0	0
Interest Expense	304000000	252000000	204000000	149000000	134000000	74000000	26000000	26000000	24000000	4000000	4654000	3906000	4069000	6958000	18600000	0	0	0	0
Equity & Other Income/(Expense)	-165000000	-300000000	1000000	57000000	1092000000	186000000	60000000	42000000	45000000	58000000	25825000	63148000	-7549000	11112000	25076000	5137000	1908000	1745000	-218756000
Income Before Tax	1792000000	2085000000	2382000000	1438000000	2883000000	1801000000	1473000000	1213000000	1048000000	1147000000	893114000	794413000	416375000	223449000	319285000	240478000	122547000	95340000	0
Income Tax Expense	478000000	265000000	324000000	-4918000000	461000000	1231000000	287000000	216000000	162000000	133000000	147412000	70477000	58936000	26351000	29152000	22341000	36832000	28565000	-16781000
Income Attributable to Non-Controlling Interest	0	0	0	-56000000	0	0	0	0	0	0	0	0	0	0	0	0	-175000	0	0
Net Income	1314000000	1820000000	2058000000	6412000000	2422000000	570000000	1186000000	997000000	886000000	1014000000	745702000	723936000	357439000	197098000	290133000	218137000	85890000	66775000	16781000
Depreciation and Amortization	1251000000	1059000000	1258000000	1038000000	630000000	336000000	345000000	335000000	345000000	337000000	354868000	315871000	260551000	198486000	158628000	104027000	66573000	39461000	0
EBITDA	3273000000	3446000000	3646000000	2479000000	2555000000	2025000000	1784000000	1532000000	1372000000	1430000000	1226811000	1051042000	688544000	417781000	471153000	339368000	187212000	133056000	218756000
Earnings Per Share (EPS)	3.11	4.34	4.9	15.37	5.75	1.07	2.91	2.35	2.06	2.36	1.75	1.72	0.87	0.5	0.75	0.62	0.26	0.2	0.05
Diluted Earnings Per Share	3.09	4.31	4.86	15.08	5.75	1.04	2.87	2.34	2.04	2.34	1.72	1.68	0.84	0.49	0.73	0.61	0.26	0.2	0.05
Weighted Average Shares Outstanding	423150000	419504000	419841000	417058000	413769000	410315000	420520000	424003000	430355000	429093000	426658000	421188000	409805000	394269000	385068000	350493000	332500000	332500000	332500000
Diluted Weighted Average Shares Outstanding	425860000	422394000	423240000	425235000	421131000	420887000	423994000	426547000	434513000	433415000	433974000	431750000	423446000	399776000	397185000	359189000	332500000	332500000	332500000

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.