V

VMware Inc
XETRA:BZF1

Watchlist Manager
VMware Inc
XETRA:BZF1
Watchlist
Price: 134.36 EUR Market Closed
Market Cap: 56.3B EUR
Have any thoughts about
VMware Inc?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

13.6B
+0.5%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+20%
5 Years
+63%
7 Years
-
10 Years
-
1.9B
-0.9%
Operating Income
Growth Rates:
1 Year
-17%
3 Years
+15%
5 Years
-1%
7 Years
-
10 Years
-
1.4B
+10%
Net Income
Growth Rates:
1 Year
-9%
3 Years
-9%
5 Years
-11%
7 Years
-
10 Years
-

Earnings Waterfall
VMware Inc

Revenue
13.6B USD
Cost of Revenue
-2.6B USD
Gross Profit
11.1B USD
Operating Expenses
-9.1B USD
Operating Income
1.9B USD
Other Expenses
-479m USD
Net Income
1.4B USD

Income Statement
VMware Inc

Rotate your device to view
Income Statement
Currency: USD
Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Jan-2020 May-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Feb-2023 May-2023 Aug-2023
Revenue
Revenue
4 862
N/A
5 017
+3%
5 207
+4%
5 375
+3%
5 590
+4%
5 816
+4%
6 035
+4%
6 186
+3%
6 325
+2%
6 482
+2%
6 647
+3%
6 726
+1%
6 822
+1%
6 928
+2%
7 073
+2%
7 249
+2%
7 488
+3%
7 648
+2%
7 862
+3%
8 104
+3%
8 346
+3%
8 608
+3%
9 613
+12%
10 054
+5%
10 512
+5%
10 968
+4%
10 811
-1%
11 095
+3%
11 338
+2%
11 546
+2%
11 767
+2%
12 027
+2%
12 290
+2%
12 614
+3%
12 851
+2%
12 945
+1%
13 143
+2%
13 166
+0%
13 350
+1%
13 539
+1%
13 611
+1%
Gross Profit
Cost of Revenue
(726)
(782)
(957)
(863)
(909)
(916)
(917)
(959)
(990)
(1 006)
(1 018)
(1 026)
(1 037)
(1 045)
(1 052)
(1 090)
(1 099)
(1 111)
(1 141)
(1 148)
(1 183)
(1 220)
(1 552)
(1 685)
(1 821)
(1 962)
(1 799)
(1 854)
(1 901)
(1 961)
(2 043)
(2 090)
(2 161)
(2 219)
(2 271)
(2 342)
(2 387)
(2 432)
(2 482)
(2 525)
(2 560)
Gross Profit
4 136
N/A
4 236
+2%
4 250
+0%
4 512
+6%
4 681
+4%
4 900
+5%
5 118
+4%
5 227
+2%
5 335
+2%
5 476
+3%
5 629
+3%
5 700
+1%
5 785
+1%
5 883
+2%
6 021
+2%
6 159
+2%
6 389
+4%
6 537
+2%
6 721
+3%
6 956
+3%
7 163
+3%
7 388
+3%
8 061
+9%
8 369
+4%
8 691
+4%
9 006
+4%
9 012
+0%
9 241
+3%
9 437
+2%
9 585
+2%
9 724
+1%
9 937
+2%
10 129
+2%
10 395
+3%
10 580
+2%
10 603
+0%
10 756
+1%
10 734
0%
10 868
+1%
11 014
+1%
11 051
+0%
Operating Income
Operating Expenses
(3 196)
(3 200)
(3 095)
(3 334)
(3 576)
(3 835)
(4 075)
(4 185)
(4 211)
(4 274)
(4 333)
(4 399)
(4 442)
(4 485)
(4 500)
(4 558)
(4 649)
(4 766)
(4 915)
(5 090)
(5 248)
(5 384)
(6 249)
(6 587)
(6 953)
(7 398)
(7 492)
(7 653)
(7 781)
(7 828)
(7 294)
(7 368)
(7 569)
(7 788)
(8 192)
(8 367)
(8 472)
(8 579)
(8 838)
(9 091)
(9 146)
Selling, General & Administrative
(2 136)
(2 186)
(2 240)
(2 343)
(2 530)
(2 676)
(2 836)
(2 934)
(2 954)
(3 013)
(3 033)
(3 048)
(3 050)
(3 035)
(2 998)
(2 940)
(2 912)
(2 902)
(2 930)
(3 057)
(3 155)
(3 244)
(3 765)
(3 946)
(4 151)
(4 424)
(4 616)
(4 690)
(4 736)
(4 691)
(4 041)
(4 069)
(4 152)
(4 300)
(4 618)
(4 709)
(4 756)
(4 761)
(4 879)
(5 015)
(5 021)
Research & Development
(1 060)
(1 014)
(855)
(991)
(1 046)
(1 159)
(1 239)
(1 251)
(1 257)
(1 261)
(1 300)
(1 351)
(1 392)
(1 450)
(1 502)
(1 567)
(1 632)
(1 692)
(1 755)
(1 787)
(1 840)
(1 890)
(2 173)
(2 310)
(2 443)
(2 586)
(2 522)
(2 597)
(2 662)
(2 734)
(2 816)
(2 859)
(2 955)
(3 009)
(3 057)
(3 123)
(3 151)
(3 215)
(3 317)
(3 390)
(3 422)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(51)
(105)
(172)
(230)
(246)
(253)
(250)
(311)
(331)
(359)
(388)
(354)
(366)
(383)
(403)
(437)
(440)
(462)
(479)
(517)
(535)
(565)
(603)
(642)
(686)
(703)
Operating Income
940
N/A
1 036
+10%
1 155
+12%
1 178
+2%
1 105
-6%
1 065
-4%
1 043
-2%
1 042
0%
1 124
+8%
1 202
+7%
1 296
+8%
1 301
+0%
1 343
+3%
1 398
+4%
1 521
+9%
1 601
+5%
1 740
+9%
1 771
+2%
1 806
+2%
1 866
+3%
1 915
+3%
2 004
+5%
1 812
-10%
1 782
-2%
1 738
-2%
1 608
-7%
1 520
-5%
1 588
+4%
1 656
+4%
1 757
+6%
2 430
+38%
2 569
+6%
2 560
0%
2 607
+2%
2 388
-8%
2 236
-6%
2 284
+2%
2 155
-6%
2 030
-6%
1 923
-5%
1 905
-1%
Pre-Tax Income
Interest Income Expense
25
24
26
24
20
18
14
16
20
22
23
26
32
40
50
57
63
54
46
42
47
72
27
(7)
(50)
(108)
(89)
(113)
(147)
(170)
(197)
(236)
(229)
(242)
(291)
(265)
(285)
(278)
(239)
(185)
(123)
Non-Reccuring Items
(65)
(64)
(62)
(6)
(3)
(8)
(16)
(38)
(114)
(108)
(99)
(130)
(55)
(55)
(52)
(63)
(100)
(102)
(104)
(43)
(8)
(12)
(9)
(7)
(6)
0
(79)
(83)
(83)
(127)
(42)
(40)
(40)
4
(22)
(21)
(28)
(28)
(8)
0
(1)
Total Other Income
13
30
28
32
14
(3)
7
5
6
1
(7)
(6)
(5)
(6)
(16)
(11)
38
44
66
843
1 032
854
(1)
(763)
(962)
(765)
86
63
37
197
191
207
194
19
10
(24)
(46)
(62)
9
25
64
Pre-Tax Income
913
N/A
1 026
+12%
1 147
+12%
1 228
+7%
1 136
-7%
1 072
-6%
1 048
-2%
1 025
-2%
1 036
+1%
1 117
+8%
1 213
+9%
1 191
-2%
1 315
+10%
1 377
+5%
1 503
+9%
1 584
+5%
1 741
+10%
1 767
+1%
1 814
+3%
2 708
+49%
2 986
+10%
2 918
-2%
1 829
-37%
1 005
-45%
720
-28%
735
+2%
1 438
+96%
1 455
+1%
1 463
+1%
1 657
+13%
2 382
+44%
2 500
+5%
2 485
-1%
2 388
-4%
2 085
-13%
1 926
-8%
1 925
0%
1 787
-7%
1 792
+0%
1 763
-2%
1 845
+5%
Net Income
Tax Provision
(132)
(141)
(133)
(188)
(174)
(177)
(162)
(142)
(148)
(167)
(216)
(228)
(259)
(258)
(280)
(277)
(293)
(243)
(255)
(451)
(491)
(484)
(239)
8
4 934
4 975
4 918
4 922
76
(74)
(324)
(403)
(424)
(363)
(265)
(289)
(352)
(381)
(478)
(467)
(419)
Income from Continuing Operations
781
885
1 014
1 040
962
895
886
883
888
950
997
963
1 056
1 119
1 223
1 307
1 448
1 524
1 559
2 257
2 495
2 434
1 590
1 013
5 654
5 710
6 356
6 377
1 539
1 583
2 058
2 097
2 061
2 025
1 820
1 637
1 573
1 406
1 314
1 296
1 426
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
60
75
93
110
56
41
0
6
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
781
N/A
885
+13%
1 014
+15%
1 040
+3%
962
-8%
895
-7%
886
-1%
883
0%
888
+1%
950
+7%
997
+5%
963
-3%
1 056
+10%
1 119
+6%
1 223
+9%
1 307
+7%
1 448
+11%
1 524
+5%
659
-57%
1 357
+106%
1 595
+18%
1 534
-4%
1 650
+8%
1 088
-34%
5 747
+428%
5 820
+1%
6 412
+10%
6 418
+0%
1 562
-76%
1 589
+2%
2 058
+30%
2 097
+2%
2 061
-2%
2 025
-2%
1 820
-10%
1 637
-10%
1 573
-4%
1 406
-11%
1 314
-7%
1 296
-1%
1 426
+10%
EPS (Diluted)
0.9
N/A
1.02
+13%
2.34
+129%
2.39
+2%
2.19
-8%
2.06
-6%
2.04
-1%
2.04
N/A
2.08
+2%
2.24
+8%
2.34
+4%
2.26
-3%
2.48
+10%
2.63
+6%
2.92
+11%
3.15
+8%
3.5
+11%
3.69
+5%
1.59
-57%
3.3
+108%
3.85
+17%
3.7
-4%
3.92
+6%
2.54
-35%
13.51
+432%
13.75
+2%
15.08
+10%
15.22
+1%
3.7
-76%
3.77
+2%
4.86
+29%
4.97
+2%
4.88
-2%
4.79
-2%
4.31
-10%
3.87
-10%
3.72
-4%
3.32
-11%
3.09
-7%
3
-3%
3.28
+9%

See Also

Summary
BZF1 intrinsic value, competitors valuation, and company profile.
DCF Valuation
BZF1 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BZF1 stock valuation using valuation multiples.
Wall Street Estimates
BZF1 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
BZF1 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 200,800+ 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.