Jabil Inc
NYSE:JBL
Income Statement
Earnings Waterfall
Jabil Inc
Revenue
|
32.1B
USD
|
Cost of Revenue
|
-29.2B
USD
|
Gross Profit
|
2.9B
USD
|
Operating Expenses
|
-1.3B
USD
|
Operating Income
|
1.6B
USD
|
Other Expenses
|
-67m
USD
|
Net Income
|
1.5B
USD
|
Income Statement
Jabil Inc
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
16 630
N/A
|
16 220
-2%
|
15 762
-3%
|
15 970
+1%
|
16 702
+5%
|
17 275
+3%
|
17 899
+4%
|
18 557
+4%
|
18 651
+1%
|
18 603
0%
|
18 353
-1%
|
18 250
-1%
|
18 292
+0%
|
18 471
+1%
|
19 063
+3%
|
19 544
+3%
|
20 399
+4%
|
21 347
+5%
|
22 095
+4%
|
23 016
+4%
|
23 782
+3%
|
24 481
+3%
|
25 282
+3%
|
26 282
+4%
|
26 340
+0%
|
26 540
+1%
|
27 266
+3%
|
27 593
+1%
|
28 297
+3%
|
29 176
+3%
|
29 285
+0%
|
30 019
+3%
|
30 744
+2%
|
31 857
+4%
|
33 478
+5%
|
34 546
+3%
|
35 127
+2%
|
35 274
+0%
|
34 702
-2%
|
33 454
-4%
|
32 087
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(15 471)
|
(15 143)
|
(14 737)
|
(14 896)
|
(15 473)
|
(15 886)
|
(16 396)
|
(16 953)
|
(17 016)
|
(17 023)
|
(16 825)
|
(16 774)
|
(16 854)
|
(17 027)
|
(17 517)
|
(17 960)
|
(18 781)
|
(19 656)
|
(20 389)
|
(21 259)
|
(21 967)
|
(22 620)
|
(23 369)
|
(24 334)
|
(24 370)
|
(24 507)
|
(25 227)
|
(25 473)
|
(26 083)
|
(26 902)
|
(26 854)
|
(27 620)
|
(28 305)
|
(29 368)
|
(30 846)
|
(31 846)
|
(32 375)
|
(32 444)
|
(31 835)
|
(30 555)
|
(29 219)
|
|
Gross Profit |
1 159
N/A
|
1 077
-7%
|
1 026
-5%
|
1 075
+5%
|
1 229
+14%
|
1 389
+13%
|
1 503
+8%
|
1 604
+7%
|
1 635
+2%
|
1 581
-3%
|
1 528
-3%
|
1 476
-3%
|
1 438
-3%
|
1 443
+0%
|
1 546
+7%
|
1 583
+2%
|
1 619
+2%
|
1 690
+4%
|
1 707
+1%
|
1 757
+3%
|
1 815
+3%
|
1 861
+3%
|
1 913
+3%
|
1 948
+2%
|
1 970
+1%
|
2 033
+3%
|
2 040
+0%
|
2 120
+4%
|
2 213
+4%
|
2 274
+3%
|
2 431
+7%
|
2 399
-1%
|
2 439
+2%
|
2 490
+2%
|
2 632
+6%
|
2 700
+3%
|
2 752
+2%
|
2 830
+3%
|
2 867
+1%
|
2 899
+1%
|
2 868
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(675)
|
(721)
|
(728)
|
(796)
|
(842)
|
(881)
|
(915)
|
(957)
|
(976)
|
(992)
|
(994)
|
(956)
|
(948)
|
(941)
|
(973)
|
(1 055)
|
(1 084)
|
(1 106)
|
(1 127)
|
(1 113)
|
(1 151)
|
(1 172)
|
(1 186)
|
(1 245)
|
(1 248)
|
(1 266)
|
(1 241)
|
(1 208)
|
(1 231)
|
(1 248)
|
(1 294)
|
(1 297)
|
(1 266)
|
(1 237)
|
(1 221)
|
(1 232)
|
(1 238)
|
(1 262)
|
(1 273)
|
(1 267)
|
(1 292)
|
|
Selling, General & Administrative |
(627)
|
(671)
|
(676)
|
(748)
|
(793)
|
(831)
|
(863)
|
(900)
|
(914)
|
(926)
|
(924)
|
(887)
|
(880)
|
(874)
|
(908)
|
(987)
|
(1 013)
|
(1 031)
|
(1 051)
|
(1 036)
|
(1 074)
|
(1 096)
|
(1 111)
|
(1 162)
|
(1 159)
|
(1 171)
|
(1 142)
|
(1 115)
|
(1 143)
|
(1 162)
|
(1 213)
|
(1 218)
|
(1 192)
|
(1 169)
|
(1 154)
|
(1 165)
|
(1 170)
|
(1 195)
|
(1 206)
|
(1 201)
|
(1 224)
|
|
Research & Development |
(29)
|
(29)
|
(29)
|
(26)
|
(25)
|
(27)
|
(28)
|
(30)
|
(32)
|
(33)
|
(32)
|
(31)
|
(30)
|
(30)
|
(30)
|
(31)
|
(32)
|
(35)
|
(39)
|
(41)
|
(42)
|
(44)
|
(43)
|
(43)
|
(44)
|
(44)
|
(44)
|
(42)
|
(40)
|
(38)
|
(34)
|
(35)
|
(34)
|
(32)
|
(33)
|
(33)
|
(33)
|
(33)
|
(34)
|
(35)
|
(37)
|
|
Depreciation & Amortization |
(19)
|
(23)
|
(24)
|
(23)
|
(23)
|
(23)
|
(24)
|
(27)
|
(30)
|
(34)
|
(37)
|
(38)
|
(38)
|
(37)
|
(36)
|
(37)
|
(38)
|
(39)
|
(38)
|
(36)
|
(34)
|
(32)
|
(32)
|
(40)
|
(46)
|
(52)
|
(56)
|
(51)
|
(49)
|
(48)
|
(47)
|
(44)
|
(40)
|
(36)
|
(34)
|
(34)
|
(35)
|
(34)
|
(33)
|
(31)
|
(31)
|
|
Operating Income |
484
N/A
|
356
-26%
|
297
-17%
|
278
-6%
|
388
+39%
|
508
+31%
|
588
+16%
|
647
+10%
|
660
+2%
|
589
-11%
|
534
-9%
|
520
-3%
|
491
-6%
|
503
+2%
|
573
+14%
|
529
-8%
|
535
+1%
|
585
+9%
|
579
-1%
|
645
+11%
|
664
+3%
|
689
+4%
|
728
+6%
|
703
-3%
|
721
+3%
|
767
+6%
|
798
+4%
|
913
+14%
|
982
+8%
|
1 027
+5%
|
1 137
+11%
|
1 103
-3%
|
1 173
+6%
|
1 253
+7%
|
1 411
+13%
|
1 468
+4%
|
1 514
+3%
|
1 568
+4%
|
1 594
+2%
|
1 632
+2%
|
1 576
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(125)
|
(126)
|
(124)
|
(122)
|
(120)
|
(119)
|
(118)
|
(119)
|
(121)
|
(125)
|
(127)
|
(127)
|
(126)
|
(125)
|
(126)
|
(128)
|
(129)
|
(129)
|
(131)
|
(137)
|
(146)
|
(158)
|
(167)
|
(168)
|
(167)
|
(164)
|
(159)
|
(151)
|
(139)
|
(132)
|
(122)
|
(126)
|
(130)
|
(135)
|
(146)
|
(162)
|
(184)
|
(197)
|
(206)
|
(205)
|
(197)
|
|
Non-Reccuring Items |
(159)
|
(126)
|
(93)
|
(85)
|
(73)
|
(57)
|
(33)
|
(22)
|
(4)
|
(10)
|
(11)
|
(46)
|
(88)
|
(117)
|
(163)
|
(138)
|
(99)
|
(78)
|
(37)
|
(31)
|
(27)
|
(24)
|
(56)
|
(95)
|
(189)
|
(316)
|
(347)
|
(300)
|
(212)
|
(74)
|
(82)
|
(9)
|
(3)
|
(8)
|
(22)
|
(67)
|
(67)
|
(63)
|
(57)
|
(154)
|
674
|
|
Total Other Income |
(6)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(11)
|
(13)
|
(26)
|
(28)
|
(30)
|
(37)
|
(31)
|
(38)
|
(45)
|
(47)
|
(51)
|
(54)
|
(52)
|
(48)
|
(40)
|
(31)
|
(18)
|
(8)
|
1
|
11
|
8
|
11
|
6
|
(12)
|
(26)
|
(47)
|
(64)
|
(69)
|
(75)
|
(80)
|
|
Pre-Tax Income |
193
N/A
|
98
-49%
|
72
-26%
|
63
-12%
|
186
+194%
|
325
+74%
|
432
+33%
|
501
+16%
|
528
+6%
|
448
-15%
|
387
-14%
|
336
-13%
|
263
-22%
|
235
-11%
|
256
+9%
|
233
-9%
|
271
+16%
|
347
+28%
|
373
+8%
|
431
+16%
|
445
+3%
|
457
+3%
|
451
-1%
|
388
-14%
|
317
-18%
|
247
-22%
|
261
+5%
|
444
+70%
|
623
+40%
|
822
+32%
|
944
+15%
|
976
+3%
|
1 051
+8%
|
1 116
+6%
|
1 231
+10%
|
1 213
-1%
|
1 216
+0%
|
1 244
+2%
|
1 262
+1%
|
1 198
-5%
|
1 973
+65%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
29
|
33
|
(74)
|
(94)
|
(127)
|
(140)
|
(137)
|
(148)
|
(155)
|
(141)
|
(132)
|
(126)
|
(112)
|
(115)
|
(129)
|
(129)
|
(118)
|
(125)
|
(144)
|
(154)
|
(170)
|
(180)
|
(175)
|
(182)
|
(181)
|
(206)
|
(204)
|
(226)
|
(251)
|
(230)
|
(246)
|
(238)
|
(243)
|
(260)
|
(235)
|
(235)
|
(253)
|
(266)
|
(444)
|
(409)
|
(464)
|
|
Income from Continuing Operations |
223
|
131
|
(2)
|
(31)
|
60
|
185
|
294
|
353
|
374
|
307
|
255
|
210
|
151
|
120
|
127
|
104
|
153
|
221
|
230
|
277
|
276
|
277
|
276
|
206
|
136
|
42
|
57
|
217
|
372
|
592
|
698
|
738
|
808
|
856
|
996
|
978
|
963
|
978
|
818
|
789
|
1 509
|
|
Income to Minority Interest |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
2
|
2
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
256
N/A
|
395
+54%
|
241
-39%
|
196
-19%
|
286
+46%
|
170
-41%
|
284
+67%
|
344
+21%
|
371
+8%
|
304
-18%
|
254
-16%
|
210
-17%
|
152
-28%
|
122
-20%
|
129
+6%
|
105
-19%
|
122
+16%
|
189
+56%
|
86
-55%
|
146
+70%
|
176
+21%
|
177
+1%
|
287
+62%
|
204
-29%
|
133
-35%
|
39
-71%
|
54
+39%
|
214
+296%
|
369
+72%
|
589
+60%
|
696
+18%
|
737
+6%
|
807
+10%
|
855
+6%
|
996
+16%
|
978
-2%
|
963
-2%
|
978
+2%
|
818
-16%
|
789
-4%
|
1 509
+91%
|
|
EPS (Diluted) |
1.26
N/A
|
1.95
+55%
|
1.19
-39%
|
1
-16%
|
1.46
+46%
|
0.86
-41%
|
1.44
+67%
|
1.77
+23%
|
1.92
+8%
|
1.58
-18%
|
1.32
-16%
|
1.11
-16%
|
0.81
-27%
|
0.67
-17%
|
0.69
+3%
|
0.57
-17%
|
0.68
+19%
|
1.09
+60%
|
0.49
-55%
|
0.89
+82%
|
1.12
+26%
|
1.13
+1%
|
1.8
+59%
|
1.3
-28%
|
0.87
-33%
|
0.25
-71%
|
0.35
+40%
|
1.39
+297%
|
2.41
+73%
|
3.87
+61%
|
4.58
+18%
|
4.98
+9%
|
5.51
+11%
|
5.96
+8%
|
6.9
+16%
|
7.08
+3%
|
7.06
0%
|
7.23
+2%
|
6.02
-17%
|
5.97
-1%
|
11.89
+99%
|