Juniper Networks Inc
NYSE:JNPR
Income Statement
Earnings Waterfall
Juniper Networks Inc
Revenue
|
5.6B
USD
|
Cost of Revenue
|
-2.4B
USD
|
Gross Profit
|
3.2B
USD
|
Operating Expenses
|
-2.6B
USD
|
Operating Income
|
568.1m
USD
|
Other Expenses
|
-257.9m
USD
|
Net Income
|
310.2m
USD
|
Income Statement
Juniper Networks Inc
Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||
Revenue |
4 829
N/A
|
4 927
+2%
|
5 152
+5%
|
5 301
+3%
|
5 505
+4%
|
5 665
+3%
|
5 649
0%
|
5 565
-1%
|
|
Gross Profit | |||||||||
Cost of Revenue |
(2 055)
|
(2 140)
|
(2 271)
|
(2 343)
|
(2 425)
|
(2 466)
|
(2 427)
|
(2 363)
|
|
Gross Profit |
2 774
N/A
|
2 786
+0%
|
2 882
+3%
|
2 958
+3%
|
3 080
+4%
|
3 199
+4%
|
3 222
+1%
|
3 202
-1%
|
|
Operating Income | |||||||||
Operating Expenses |
(2 323)
|
(2 335)
|
(2 390)
|
(2 419)
|
(2 493)
|
(2 563)
|
(2 597)
|
(2 634)
|
|
Selling, General & Administrative |
(1 322)
|
(1 335)
|
(1 368)
|
(1 383)
|
(1 421)
|
(1 453)
|
(1 473)
|
(1 489)
|
|
Research & Development |
(1 001)
|
(1 000)
|
(1 022)
|
(1 036)
|
(1 072)
|
(1 110)
|
(1 125)
|
(1 144)
|
|
Operating Income |
451
N/A
|
452
+0%
|
492
+9%
|
539
+10%
|
587
+9%
|
637
+8%
|
624
-2%
|
568
-9%
|
|
Pre-Tax Income | |||||||||
Interest Income Expense |
(26)
|
(25)
|
(28)
|
(30)
|
(26)
|
(115)
|
(110)
|
(121)
|
|
Non-Reccuring Items |
(32)
|
35
|
23
|
26
|
35
|
(27)
|
(76)
|
(98)
|
|
Total Other Income |
1
|
3
|
5
|
2
|
2
|
(1)
|
(2)
|
(0)
|
|
Pre-Tax Income |
394
N/A
|
464
+18%
|
493
+6%
|
536
+9%
|
598
+11%
|
494
-17%
|
436
-12%
|
349
-20%
|
|
Net Income | |||||||||
Tax Provision |
(54)
|
(73)
|
(67)
|
(61)
|
(90)
|
(74)
|
(62)
|
(29)
|
|
Income from Continuing Operations |
340
|
391
|
426
|
476
|
508
|
420
|
374
|
320
|
|
Equity Earnings Affiliates |
0
|
(1)
|
(3)
|
(5)
|
(7)
|
(9)
|
(8)
|
(10)
|
|
Net Income (Common) |
340
N/A
|
391
+15%
|
424
+8%
|
471
+11%
|
501
+6%
|
412
-18%
|
366
-11%
|
310
-15%
|