Jack Henry & Associates Inc
NASDAQ:JKHY
Income Statement
Earnings Waterfall
Jack Henry & Associates Inc
Revenue
|
2.2B
USD
|
Cost of Revenue
|
-1.3B
USD
|
Gross Profit
|
900.1m
USD
|
Operating Expenses
|
-415.9m
USD
|
Operating Income
|
484.3m
USD
|
Other Expenses
|
-111.3m
USD
|
Net Income
|
373m
USD
|
Income Statement
Jack Henry & Associates Inc
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 | Mar-2017 | Jun-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 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 152
N/A
|
1 169
+2%
|
1 173
+0%
|
1 197
+2%
|
1 219
+2%
|
1 238
+2%
|
1 256
+1%
|
1 276
+2%
|
1 298
+2%
|
1 321
+2%
|
1 355
+3%
|
1 378
+2%
|
1 394
+1%
|
1 414
+1%
|
1 388
-2%
|
1 405
+1%
|
1 413
+1%
|
1 433
+1%
|
1 471
+3%
|
1 502
+2%
|
1 531
+2%
|
1 538
+0%
|
1 553
+1%
|
1 598
+3%
|
1 631
+2%
|
1 680
+3%
|
1 697
+1%
|
1 711
+1%
|
1 714
+0%
|
1 719
+0%
|
1 758
+2%
|
1 795
+2%
|
1 866
+4%
|
1 911
+2%
|
1 943
+2%
|
1 984
+2%
|
1 996
+1%
|
2 026
+2%
|
2 078
+3%
|
2 120
+2%
|
2 160
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(669)
|
(678)
|
(679)
|
(694)
|
(708)
|
(712)
|
(720)
|
(729)
|
(739)
|
(756)
|
(774)
|
(785)
|
(793)
|
(805)
|
(806)
|
(815)
|
(824)
|
(836)
|
(853)
|
(869)
|
(890)
|
(907)
|
(923)
|
(949)
|
(971)
|
(994)
|
(1 009)
|
(1 026)
|
(1 034)
|
(1 043)
|
(1 063)
|
(1 077)
|
(1 102)
|
(1 117)
|
(1 129)
|
(1 150)
|
(1 172)
|
(1 197)
|
(1 219)
|
(1 244)
|
(1 260)
|
|
Gross Profit |
483
N/A
|
492
+2%
|
494
+0%
|
503
+2%
|
511
+2%
|
526
+3%
|
536
+2%
|
547
+2%
|
559
+2%
|
566
+1%
|
581
+3%
|
593
+2%
|
601
+1%
|
609
+1%
|
582
-4%
|
590
+1%
|
589
0%
|
598
+1%
|
618
+3%
|
633
+2%
|
642
+1%
|
631
-2%
|
630
0%
|
650
+3%
|
660
+2%
|
686
+4%
|
689
+0%
|
685
0%
|
680
-1%
|
675
-1%
|
695
+3%
|
717
+3%
|
764
+6%
|
794
+4%
|
814
+3%
|
834
+2%
|
823
-1%
|
829
+1%
|
859
+4%
|
876
+2%
|
900
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(200)
|
(205)
|
(206)
|
(210)
|
(212)
|
(214)
|
(225)
|
(220)
|
(227)
|
(231)
|
(239)
|
(221)
|
(225)
|
(224)
|
(244)
|
(247)
|
(251)
|
(257)
|
(262)
|
(269)
|
(274)
|
(278)
|
(282)
|
(287)
|
(293)
|
(300)
|
(304)
|
(305)
|
(294)
|
(293)
|
(298)
|
(303)
|
(321)
|
(331)
|
(340)
|
(352)
|
(360)
|
(369)
|
(378)
|
(403)
|
(416)
|
|
Selling, General & Administrative |
(135)
|
(138)
|
(139)
|
(142)
|
(143)
|
(145)
|
(153)
|
(154)
|
(159)
|
(161)
|
(158)
|
(158)
|
(160)
|
(158)
|
(159)
|
(229)
|
(231)
|
(236)
|
(171)
|
(176)
|
(179)
|
(182)
|
(186)
|
(190)
|
(192)
|
(195)
|
(194)
|
(189)
|
(182)
|
(182)
|
(189)
|
(195)
|
(208)
|
(214)
|
(218)
|
(224)
|
(226)
|
(230)
|
(235)
|
(257)
|
(270)
|
|
Research & Development |
(65)
|
(66)
|
(67)
|
(68)
|
(69)
|
(69)
|
(72)
|
(73)
|
(75)
|
(77)
|
(81)
|
(83)
|
(85)
|
(85)
|
(85)
|
(86)
|
(87)
|
(89)
|
(90)
|
(93)
|
(95)
|
(96)
|
(96)
|
(97)
|
(100)
|
(105)
|
(110)
|
(112)
|
(111)
|
(110)
|
(109)
|
(110)
|
(113)
|
(116)
|
(121)
|
(128)
|
(134)
|
(138)
|
(143)
|
(147)
|
(145)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
0
|
20
|
20
|
20
|
0
|
68
|
68
|
68
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
283
N/A
|
287
+2%
|
288
+0%
|
293
+2%
|
299
+2%
|
311
+4%
|
311
0%
|
327
+5%
|
332
+2%
|
335
+1%
|
342
+2%
|
373
+9%
|
376
+1%
|
385
+2%
|
338
-12%
|
342
+1%
|
338
-1%
|
340
+1%
|
356
+5%
|
364
+2%
|
367
+1%
|
353
-4%
|
347
-2%
|
362
+4%
|
368
+2%
|
386
+5%
|
385
0%
|
380
-1%
|
386
+2%
|
383
-1%
|
397
+4%
|
415
+5%
|
443
+7%
|
463
+5%
|
475
+2%
|
482
+2%
|
464
-4%
|
460
-1%
|
481
+4%
|
473
-2%
|
484
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(7)
|
(6)
|
(4)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
3
|
5
|
5
|
5
|
2
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(3)
|
(4)
|
0
|
(7)
|
(3)
|
2
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
279
N/A
|
284
+2%
|
288
+1%
|
293
+2%
|
298
+2%
|
310
+4%
|
316
+2%
|
326
+3%
|
331
+2%
|
334
+1%
|
361
+8%
|
372
+3%
|
375
+1%
|
385
+2%
|
341
-11%
|
347
+2%
|
343
-1%
|
344
+0%
|
356
+3%
|
363
+2%
|
366
+1%
|
353
-4%
|
347
-2%
|
362
+4%
|
368
+2%
|
384
+4%
|
381
-1%
|
380
0%
|
380
0%
|
379
0%
|
398
+5%
|
414
+4%
|
445
+8%
|
465
+4%
|
472
+2%
|
478
+1%
|
458
-4%
|
453
-1%
|
475
+5%
|
469
-1%
|
484
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(92)
|
(97)
|
(101)
|
(103)
|
(103)
|
(107)
|
(105)
|
(109)
|
(109)
|
(109)
|
(112)
|
(112)
|
(116)
|
(119)
|
(111)
|
(113)
|
(104)
|
(99)
|
(98)
|
(88)
|
(87)
|
(80)
|
(75)
|
(85)
|
(86)
|
(87)
|
(84)
|
(82)
|
(81)
|
(83)
|
(86)
|
(91)
|
(99)
|
(106)
|
(109)
|
(111)
|
(106)
|
(104)
|
(108)
|
(107)
|
(111)
|
|
Income from Continuing Operations |
187
|
187
|
187
|
190
|
195
|
203
|
211
|
217
|
222
|
225
|
249
|
260
|
259
|
265
|
230
|
234
|
239
|
245
|
258
|
275
|
279
|
273
|
272
|
278
|
282
|
296
|
297
|
299
|
298
|
296
|
312
|
322
|
346
|
359
|
363
|
367
|
352
|
349
|
367
|
362
|
373
|
|
Net Income (Common) |
187
N/A
|
187
+0%
|
187
0%
|
190
+2%
|
195
+3%
|
203
+4%
|
211
+4%
|
217
+3%
|
222
+2%
|
225
+1%
|
249
+11%
|
260
+4%
|
259
0%
|
265
+2%
|
230
-13%
|
234
+2%
|
337
+44%
|
346
+3%
|
365
+6%
|
382
+5%
|
289
-24%
|
279
-3%
|
272
-2%
|
278
+2%
|
282
+1%
|
296
+5%
|
297
+0%
|
299
+1%
|
298
0%
|
296
-1%
|
312
+5%
|
322
+3%
|
346
+7%
|
359
+4%
|
363
+1%
|
367
+1%
|
352
-4%
|
349
-1%
|
367
+5%
|
362
-1%
|
373
+3%
|
|
EPS (Diluted) |
2.18
N/A
|
2.19
+0%
|
2.19
N/A
|
2.29
+5%
|
2.4
+5%
|
2.5
+4%
|
2.59
+4%
|
2.69
+4%
|
2.78
+3%
|
2.84
+2%
|
3.12
+10%
|
3.29
+5%
|
3.31
+1%
|
3.4
+3%
|
2.93
-14%
|
3
+2%
|
4.33
+44%
|
4.46
+3%
|
4.7
+5%
|
4.92
+5%
|
3.72
-24%
|
3.6
-3%
|
3.52
-2%
|
3.6
+2%
|
3.66
+2%
|
3.85
+5%
|
3.86
+0%
|
3.89
+1%
|
3.91
+1%
|
3.92
+0%
|
4.12
+5%
|
4.35
+6%
|
4.69
+8%
|
4.92
+5%
|
4.94
+0%
|
5.02
+2%
|
4.82
-4%
|
4.78
-1%
|
5.02
+5%
|
4.95
-1%
|
5.11
+3%
|