Intel Corp
NASDAQ:INTC

Watchlist Manager
Intel Corp Logo
Intel Corp
NASDAQ:INTC
Watchlist
Price: 22.7499 USD -4.93%
Market Cap: 98.1B USD
Have any thoughts about
Intel Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

54.2B
-2%
Revenue
Growth Rates:
1 Year
+3%
3 Years
-31%
5 Years
-23%
7 Years
-13%
10 Years
-1%
-3.7B
Operating Income
Growth Rates:
1 Year
-95%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-16B
Net Income
Growth Rates:
1 Year
-871%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Intel Corp

Revenue
54.2B USD
Cost of Revenue
-35.4B USD
Gross Profit
18.8B USD
Operating Expenses
-22.5B USD
Operating Income
-3.7B USD
Other Expenses
-12.2B USD
Net Income
-16B USD

Income Statement
Intel Corp

Rotate your device to view
Income Statement
Currency: USD
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Apr-2016 Jul-2016 Oct-2016 Dec-2016 Apr-2017 Jul-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Apr-2022 Jul-2022 Oct-2022 Dec-2022 Apr-2023 Jul-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
54 983
N/A
55 870
+2%
55 887
+0%
55 251
-1%
55 162
0%
55 355
+0%
56 276
+2%
56 614
+1%
57 927
+2%
59 387
+3%
60 481
+2%
61 711
+2%
62 082
+1%
62 761
+1%
64 031
+2%
66 230
+3%
69 244
+5%
70 848
+2%
70 843
0%
70 386
-1%
70 413
+0%
71 965
+2%
75 732
+5%
78 955
+4%
78 098
-1%
77 867
0%
77 712
0%
77 615
0%
78 474
+1%
79 024
+1%
77 704
-2%
73 394
-6%
69 540
-5%
63 054
-9%
56 416
-11%
54 044
-4%
52 864
-2%
54 228
+3%
55 237
+2%
55 121
0%
54 247
-2%
Gross Profit
Cost of Revenue
(20 424)
(20 261)
(20 161)
(20 194)
(20 452)
(20 676)
(21 197)
(21 810)
(22 251)
(23 154)
(23 218)
(23 325)
(23 615)
(23 663)
(24 362)
(25 238)
(25 956)
(27 111)
(27 748)
(27 832)
(28 924)
(29 825)
(30 665)
(33 259)
(33 956)
(34 255)
(35 262)
(34 466)
(34 320)
(35 209)
(35 499)
(36 044)
(36 401)
(35 261)
(33 859)
(33 200)
(32 537)
(32 517)
(32 317)
(32 292)
(35 439)
Gross Profit
34 559
N/A
35 609
+3%
35 726
+0%
35 057
-2%
34 710
-1%
34 679
0%
35 079
+1%
34 804
-1%
35 676
+3%
36 233
+2%
37 263
+3%
38 386
+3%
38 467
+0%
39 098
+2%
39 669
+1%
40 992
+3%
43 288
+6%
43 737
+1%
43 095
-1%
42 554
-1%
41 489
-3%
42 140
+2%
45 067
+7%
45 696
+1%
44 142
-3%
43 612
-1%
42 450
-3%
43 149
+2%
44 154
+2%
43 815
-1%
42 205
-4%
37 350
-12%
33 139
-11%
27 793
-16%
22 557
-19%
20 844
-8%
20 327
-2%
21 711
+7%
22 920
+6%
22 829
0%
18 808
-18%
Operating Income
Operating Expenses
(19 762)
(19 967)
(20 011)
(20 123)
(20 130)
(20 323)
(20 875)
(21 012)
(21 256)
(21 356)
(21 242)
(21 150)
(20 920)
(20 664)
(20 477)
(20 474)
(20 638)
(20 493)
(20 075)
(20 078)
(19 739)
(19 712)
(19 613)
(19 337)
(19 300)
(19 736)
(19 871)
(20 384)
(21 154)
(21 733)
(22 896)
(23 782)
(24 351)
(24 530)
(23 828)
(23 082)
(22 246)
(21 680)
(22 206)
(22 320)
(22 542)
Selling, General & Administrative
(8 093)
(8 136)
(8 042)
(7 930)
(7 861)
(7 930)
(8 203)
(8 261)
(8 357)
(8 377)
(8 250)
(8 093)
(7 748)
(7 452)
(7 253)
(7 128)
(7 072)
(6 750)
(6 383)
(6 247)
(6 128)
(6 150)
(6 158)
(6 016)
(5 965)
(5 975)
(5 967)
(6 119)
(6 358)
(6 334)
(6 967)
(7 168)
(7 238)
(6 817)
(6 553)
(6 127)
(5 723)
(5 462)
(5 887)
(5 842)
(5 885)
Research & Development
(11 373)
(11 537)
(11 686)
(11 914)
(11 999)
(12 128)
(12 379)
(12 437)
(12 579)
(12 685)
(12 750)
(12 867)
(13 007)
(13 035)
(13 035)
(13 144)
(13 363)
(13 543)
(13 564)
(13 631)
(13 411)
(13 362)
(13 305)
(13 221)
(13 285)
(13 556)
(13 904)
(14 265)
(14 796)
(15 190)
(15 929)
(16 614)
(17 113)
(17 528)
(17 275)
(16 955)
(16 523)
(16 046)
(16 319)
(16 478)
(16 657)
Depreciation & Amortization
(296)
(294)
(283)
(279)
(270)
(265)
(293)
(314)
(320)
(294)
(242)
(190)
(165)
(177)
(189)
(202)
(203)
(200)
(200)
(200)
(200)
(200)
0
0
0
(205)
0
0
0
(209)
0
0
0
(185)
0
0
0
(172)
(1)
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
72
0
0
0
(150)
(100)
(50)
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
Operating Income
14 797
N/A
15 642
+6%
15 715
+0%
14 934
-5%
14 580
-2%
14 356
-2%
14 204
-1%
13 792
-3%
14 420
+5%
14 877
+3%
16 021
+8%
17 236
+8%
17 547
+2%
18 434
+5%
19 192
+4%
20 518
+7%
22 650
+10%
23 244
+3%
23 020
-1%
22 476
-2%
21 750
-3%
22 428
+3%
25 454
+13%
26 359
+4%
24 842
-6%
23 876
-4%
22 579
-5%
22 765
+1%
23 000
+1%
22 082
-4%
19 309
-13%
13 568
-30%
8 788
-35%
3 263
-63%
(1 271)
N/A
(2 238)
-76%
(1 919)
+14%
31
N/A
714
+2 203%
509
-29%
(3 734)
N/A
Pre-Tax Income
Interest Income Expense
157
360
336
275
139
(296)
(343)
(81)
(106)
(5)
209
209
1 123
2 446
2 825
2 307
1 318
(155)
(512)
(119)
425
1 533
950
954
578
1 547
1 915
1 954
3 605
2 276
6 307
6 003
4 308
4 361
425
601
633
497
457
288
284
Non-Reccuring Items
(354)
(295)
(263)
(430)
(424)
(354)
(249)
(1 415)
(1 773)
(1 744)
(1 824)
(515)
(147)
(384)
(304)
(199)
(123)
72
0
(112)
(288)
(393)
(555)
(380)
(251)
(192)
(2 245)
(2 582)
(2 649)
(2 626)
1 894
1 289
667
71
(2 304)
(1 553)
(1 705)
62
(222)
(965)
(5 771)
Total Other Income
93
94
16
86
273
506
435
438
258
(192)
(163)
215
234
(144)
(165)
(121)
(128)
156
345
(197)
(262)
490
276
403
489
(153)
121
43
41
(29)
(52)
(56)
(5)
73
99
232
169
172
252
181
200
Pre-Tax Income
14 693
N/A
15 801
+8%
15 804
+0%
14 865
-6%
14 568
-2%
14 212
-2%
14 047
-1%
12 734
-9%
12 799
+1%
12 936
+1%
14 243
+10%
17 145
+20%
18 757
+9%
20 352
+9%
21 548
+6%
22 505
+4%
23 717
+5%
23 317
-2%
22 853
-2%
22 048
-4%
21 625
-2%
24 058
+11%
26 125
+9%
27 336
+5%
25 658
-6%
25 078
-2%
22 370
-11%
22 180
-1%
23 997
+8%
21 703
-10%
27 458
+27%
20 804
-24%
13 758
-34%
7 768
-44%
(3 051)
N/A
(2 958)
+3%
(2 822)
+5%
762
N/A
1 201
+58%
13
-99%
(9 021)
N/A
Net Income
Tax Provision
(4 025)
(4 097)
(4 038)
(3 189)
(3 100)
(2 792)
(2 573)
(2 636)
(2 432)
(2 620)
(3 009)
(4 433)
(4 907)
(5 351)
(5 057)
(3 997)
(3 440)
(2 564)
(2 580)
(2 421)
(2 293)
(3 010)
(3 390)
(3 675)
(3 711)
(4 179)
(3 771)
(3 625)
(2 895)
(1 835)
(2 838)
(1 699)
(457)
249
187
2 021
1 176
913
2 805
866
(7 399)
Income from Continuing Operations
10 668
11 704
11 766
11 676
11 468
11 420
11 474
10 098
10 367
10 316
11 234
12 712
13 850
15 001
16 491
18 508
20 277
20 753
20 273
19 627
19 332
21 048
22 735
23 661
21 947
20 899
18 599
18 555
21 102
19 868
24 620
19 105
13 301
8 017
(2 864)
(937)
(1 646)
1 675
4 006
879
(16 420)
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
0
0
0
0
0
0
0
0
0
0
0
(3)
7
15
2
14
60
96
459
Net Income (Common)
10 668
N/A
11 704
+10%
11 766
+1%
11 676
-1%
11 468
-2%
11 420
0%
11 474
+0%
10 098
-12%
10 367
+3%
10 316
0%
11 234
+9%
12 712
+13%
13 850
+9%
9 601
-31%
11 091
+16%
13 289
+20%
15 171
+14%
21 053
+39%
20 573
-2%
19 746
-4%
19 338
-2%
21 048
+9%
22 735
+8%
23 661
+4%
21 947
-7%
20 899
-5%
18 599
-11%
18 555
0%
21 102
+14%
19 868
-6%
24 620
+24%
19 105
-22%
13 301
-30%
8 014
-40%
(2 857)
N/A
(922)
+68%
(1 644)
-78%
1 689
N/A
4 066
+141%
975
-76%
(15 961)
N/A
EPS (Diluted)
2.1
N/A
2.31
+10%
2.39
+3%
2.36
-1%
2.34
-1%
2.33
0%
2.35
+1%
2.07
-12%
2.12
+2%
2.12
N/A
2.3
+8%
2.61
+13%
2.86
+10%
1.98
-31%
2.31
+17%
2.79
+21%
3.26
+17%
4.47
+37%
4.5
+1%
4.36
-3%
4.36
N/A
4.71
+8%
5.27
+12%
5.52
+5%
5.21
-6%
4.94
-5%
4.54
-8%
4.54
N/A
5.15
+13%
4.86
-6%
5.99
+23%
4.67
-22%
3.22
-31%
1.94
-40%
-0.68
N/A
-0.22
+68%
-0.4
-82%
0.4
N/A
0.95
+138%
0.22
-77%
-3.72
N/A

See Also

Summary
INTC intrinsic value, competitors valuation, and company profile.
DCF Valuation
INTC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
INTC stock valuation using valuation multiples.
Wall Street Estimates
INTC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
INTC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 204,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.