Vmware, inc. (VMW)
Income statement / Yearly
Jan'20Feb'19Feb'18Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08
Revenue:
GSA settlement

-

-

-

-

-76

0

0

-

-

-

-

-

Total revenue

-

-

-

-

6,571

6,035

5,207

4,605

3,767

2,857

2,023

1,881

Operating expenses:
Research and development

2,522

2,173

1,917

1,503

1,300

1,239

1,082

999

775

652

496

429

Sales and marketing

3,677

3,230

2,723

2,307

2,267

2,141

1,815

1,645

1,334

1,013

736

654

General and administrative

1,293

846

722

689

766

695

419

368

301

269

211

181

Realignment and loss on disposition

79

9

104

52

23

16

68

0

0

-

-

-

Operating Income (Loss)

1,441

1,803

1,463

1,469

1,197

1,027

1,093

872

735

427

219

312

Investment income

60

161

120

77

49

38

30

27

16

6

8

28

Interest Expense

149

134

74

26

26

24

4

5

4

4

6

18

Other income (expense), net

86

-1

68

-17

-7

7

28

-1

47

-14

2

-3

Total income before income tax

1,438

1,829

1,577

1,503

1,213

1,048

1,147

893

794

416

223

319

Income tax provision (benefit)

-4,918

239

1,152

280

216

162

133

147

70

58

26

29

Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

6,356

1,590

425

-

-

-

-

-

-

-

-

-

Less: Net loss attributable to non-controlling interests

-56

-60

-12

-

-

-

-

-

-

-

-

-

Less: Other comprehensive income (loss) attributable to non-controlling interests

0

4

-2

-

-

-

-

-

-

-

-

-

Net Income (Loss) Attributable to Parent

6,412

1,650

437

1,223

997

886

1,014

746

724

357

197

290

Earnings Per Share, Basic

15.37

3.99

1.07

2.91

2.35

2.06

2.36

1.75

1.72

0.87

0.50

0.75

Earnings Per Share, Diluted

15.08

3.92

1.04

2.87

2.34

2.04

2.34

1.72

1.68

0.84

0.49

0.73

Weighted-average shares, basic for Classes A and B (shares)

417

413

410

420

424

430

429

426

421

409

394

385

Weighted Average Number of Shares Outstanding, Diluted

425

421

420

423

426

434

433

433

431

423

399

397

Stock-based compensation

1,017

800

712

636

504

529

464

438

-

-

-

-

License [Member]
Revenue

3,181

3,042

2,628

2,799

2,720

2,591

2,270

2,087

1,841

1,401

1,029

1,178

Cost of revenue

166

150

135

159

186

192

210

237

207

177

126

88

Subscription and SaaS
Revenue

1,877

1,303

927

-

-

-

-

-

-

-

-

-

Cost of revenue

400

280

200

-

-

-

-

-

-

-

-

-

Services
Revenue

5,753

5,268

4,781

4,274

3,927

3,444

2,937

2,518

1,926

1,455

994

702

Cost of revenue

1,233

1,122

1,072

894

832

725

520

484

415

316

233

215

Cost of license revenue
Stock-based compensation

1

1

2

2

-

-

-

-

-

-

-

-

Cost of subscription and SaaS revenue
Stock-based compensation

13

7

5

-

-

-

-

-

-

-

-

-

Cost of services revenue
Stock-based compensation

83

58

53

52

-

-

-

-

-

-

-

-

Research and development
Stock-based compensation

459

391

363

305

-

-

-

-

-

-

-

-

Sales and marketing
Stock-based compensation

293

226

205

195

-

-

-

-

-

-

-

-

General and administrative
Stock-based compensation

168

117

84

82

-

-

-

-

-

-

-

-