Stock Analysis on Net

EMC Corp. (NYSE:EMC)

This company has been moved to the archive! The financial data has not been updated since August 8, 2016.

Income Statement 
Quarterly Data

EMC Corp., consolidated income statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Jun 30, 2016 Mar 31, 2016 Dec 31, 2015 Sep 30, 2015 Jun 30, 2015 Mar 31, 2015 Dec 31, 2014 Sep 30, 2014 Jun 30, 2014 Mar 31, 2014 Dec 31, 2013 Sep 30, 2013 Jun 30, 2013 Mar 31, 2013 Dec 31, 2012 Sep 30, 2012 Jun 30, 2012 Mar 31, 2012 Dec 31, 2011 Sep 30, 2011 Jun 30, 2011 Mar 31, 2011
Product sales 3,161 2,682 4,115 3,269 3,225 2,905 4,324 3,400 3,319 3,008 4,155 3,165 3,258 3,112 3,728 3,084 3,179 3,069 3,541 3,074 3,044 2,931
Services 2,856 2,793 2,900 2,810 2,772 2,708 2,725 2,632 2,561 2,471 2,527 2,374 2,356 2,275 2,301 2,194 2,133 2,026 2,033 1,906 1,801 1,676
Revenues 6,017 5,475 7,015 6,079 5,997 5,613 7,049 6,032 5,880 5,479 6,682 5,539 5,614 5,387 6,030 5,278 5,311 5,094 5,574 4,980 4,845 4,608
Cost of product sales (1,307) (1,251) (1,668) (1,379) (1,433) (1,329) (1,670) (1,400) (1,372) (1,296) (1,630) (1,324) (1,340) (1,356) (1,410) (1,293) (1,254) (1,302) (1,403) (1,269) (1,327) (1,320)
Cost of services (974) (964) (987) (995) (977) (945) (874) (889) (854) (836) (827) (773) (765) (734) (730) (698) (710) (680) (648) (645) (638) (588)
Cost of revenues (2,281) (2,215) (2,655) (2,374) (2,410) (2,274) (2,544) (2,289) (2,226) (2,132) (2,457) (2,097) (2,105) (2,090) (2,140) (1,991) (1,964) (1,981) (2,051) (1,914) (1,965) (1,909)
Gross profit 3,736 3,260 4,360 3,705 3,587 3,339 4,505 3,743 3,654 3,347 4,224 3,442 3,509 3,298 3,890 3,288 3,347 3,113 3,523 3,066 2,880 2,699
Research and development (821) (814) (795) (802) (782) (788) (753) (767) (740) (731) (704) (686) (695) (676) (663) (653) (656) (588) (561) (548) (539) (502)
Selling, general and administrative (2,034) (1,987) (2,249) (2,145) (2,102) (2,037) (2,130) (1,990) (2,010) (1,852) (2,030) (1,809) (1,785) (1,714) (1,929) (1,709) (1,717) (1,650) (1,795) (1,613) (1,576) (1,496)
Restructuring and acquisition-related charges 1 (49) (224) (68) (23) (135) (51) (39) (30) (119) (29) (40) (7) (148) (30) (27) (28) (26) (29) (20) (21) (27)
Operating income 882 410 1,092 690 680 379 1,571 947 874 645 1,460 907 1,022 761 1,269 899 947 849 1,139 885 744 674
Investment income 26 13 19 25 26 24 23 29 35 36 35 26 34 33 30 30 26 29 23 32 36 38
Interest expense (42) (41) (42) (41) (41) (40) (39) (40) (34) (34) (46) (58) (31) (21) (21) (21) (19) (18) (35) (44) (46) (45)
Other income (expense), net (14) 4 55 22 24 10 (6) (103) (66) (76) (61) (55) (59) (82) (39) (63) (51) (44) (79) (60) 30 (43)
Non-operating income (expense) (30) (24) 32 6 9 (6) (22) (114) (65) (74) (72) (87) (56) (70) (30) (55) (44) (32) (91) (72) 20 (50)
Income before provision for income taxes 852 386 1,124 696 689 373 1,549 833 809 571 1,388 820 966 691 1,239 844 904 817 1,048 813 764 624
Income tax provision (222) (89) (290) (168) (170) (82) (336) (206) (187) (139) (299) (181) (216) (76) (327) (185) (214) (191) (175) (171) (173) (122)
Net income 630 297 834 528 519 291 1,213 627 622 432 1,089 639 750 615 912 659 689 626 873 642 592 503
Net income attributable to the non-controlling interests (49) (29) (63) (48) (32) (39) (67) (40) (33) (40) (67) (53) (49) (35) (42) (32) (40) (39) (41) (36) (45) (25)
Net income attributable to EMC Corporation 581 268 771 480 487 252 1,146 587 589 392 1,022 586 701 580 870 626 650 587 832 606 546 477

Based on: 10-Q (reporting date: 2016-06-30), 10-Q (reporting date: 2016-03-31), 10-K (reporting date: 2015-12-31), 10-Q (reporting date: 2015-09-30), 10-Q (reporting date: 2015-06-30), 10-Q (reporting date: 2015-03-31), 10-K (reporting date: 2014-12-31), 10-Q (reporting date: 2014-09-30), 10-Q (reporting date: 2014-06-30), 10-Q (reporting date: 2014-03-31), 10-K (reporting date: 2013-12-31), 10-Q (reporting date: 2013-09-30), 10-Q (reporting date: 2013-06-30), 10-Q (reporting date: 2013-03-31), 10-K (reporting date: 2012-12-31), 10-Q (reporting date: 2012-09-30), 10-Q (reporting date: 2012-06-30), 10-Q (reporting date: 2012-03-31), 10-K (reporting date: 2011-12-31), 10-Q (reporting date: 2011-09-30), 10-Q (reporting date: 2011-06-30), 10-Q (reporting date: 2011-03-31).


The financial data reflects a series of trends across product sales, services, revenues, costs, and profits over multiple quarters.

Product Sales and Services
Product sales exhibit fluctuations with peaks notably at December quarters, e.g., Dec 31, 2011, Dec 31, 2013, and Dec 31, 2014, indicating possible seasonal or cyclical demand. After Dec 31, 2014, a decline is observable through Mar 31, 2016, when product sales fall from 4324 million USD to 2682 million USD. Services revenue maintains a consistent upward trend throughout the periods, demonstrating steady growth from 1676 million USD in Mar 31, 2011, to 2793 million USD in Mar 31, 2016, reflecting increasing reliance or expansion in service offerings.
Total Revenues
Revenues broadly follow the combined pattern of product sales and services, with a noticeable increase at year-end quarters and a general upward trajectory peaking in Dec 31, 2014, at 7049 million USD. However, similar to product sales, revenues decline after this peak, falling to 5475 million USD by Mar 31, 2016.
Cost of Revenues
The cost of product sales and services shows a parallel trend to their respective revenues, increasing over time with some volatility. Cost of product sales peaks during quarters with high product sales, especially at year-end periods. The cost of services also consistently increases, aligned with service revenue growth. Total cost of revenues rises notably in periods with increased sales volumes, contributing to the observed fluctuations in gross profit.
Gross Profit
Gross profit follows an upward trend similar to revenues, peaking at 4505 million USD in Dec 31, 2014. Post-2014, the gross profit experiences decreases consistent with the decline in revenues. The margin remains relatively stable, indicating consistent management of cost relative to sales.
Operating Expenses
Research and development expenses steadily increase from -502 million USD in Mar 31, 2011, to -821 million USD in Jun 30, 2016, indicating sustained investment in innovation. Selling, general, and administrative expenses also show an upward trajectory, rising from -1496 million USD to -2034 million USD over the same period, reflecting expanded operational scale or increased spending on commercial activities. Restructuring and acquisition-related charges are irregular but have some significant spikes, such as -224 million USD in Dec 31, 2015, possibly tied to strategic adjustments or integration activities.
Operating Income
Operating income rises through 2011 to 2014, reaching a high of 1571 million USD in Dec 31, 2014, then declines significantly afterwards, reflecting the downturn in sales and possibly increased expenses or restructuring costs. The volatility highlights sensitivity to operational dynamics and restructuring efforts.
Non-Operating Income and Expense
Investment income remains relatively modest and stable across periods, while interest expense is generally steady with minor fluctuations. Other income (expense), net, and non-operating income (expense) demonstrate considerable variability with both positive and negative values, indicating sporadic gains and losses from non-core activities.
Income Before Tax and Net Income
Income before provision for income taxes shows a peak in Dec 31, 2014, at 1549 million USD, followed by a decrease in the subsequent periods, mirroring operating income patterns. The income tax provision fluctuates in relation to pre-tax income, with notable spikes in certain quarters. Net income exhibits a similar cyclical behavior; it climbs steadily to peak in Dec 31, 2014, at 1213 million USD, then decreases in later periods. The net income attributable to the corporation follows the same pattern and is impacted by non-controlling interests that vary but do not significantly alter the corporation's net income trend.