Jones Statements
JS
Jones Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
7.157
100
4.596
64.2
2.561
35.8
—
0
4.152
58
4.152
58
-1.591
-22.2
-0.005
-0.07
0.039
0.5
-1.557
-21.8
0.011
0.2
-1.568
-21.9
-0.015
102.26
4.999
100
3.107
62.2
1.892
37.8
—
0
3.037
60.8
3.037
60.8
-1.145
-22.9
0.009
0.2
-0.006
-0.1
-1.142
-22.8
0.01
0.2
-1.152
-23.04
-0.011
101.48
3.496
100
2.815
80.5
0.681
19.5
—
0
2.233
63.9
2.233
63.9
-1.552
-44.4
0.014
0.4
0.008
0.2
-1.53
-43.8
0.003
0.09
-1.533
-43.9
-0.015
101.26
4.5
100
3.02
67.1
1.48
32.9
—
0
2.42
53.8
2.42
53.8
-0.94
-20.9
0.02
0.4
—
0
-0.93
-20.7
0.01
0.2
-0.93
-20.7
-0.01
101.09
4.81
100
3.25
67.6
1.56
32.4
—
0
2.59
53.8
2.59
53.8
-1.03
-21.4
0.02
0.4
—
0
-1.01
-21
0.02
0.4
-1.02
-21.2
-0.01
100.88
3.87
100
2.74
70.8
1.14
29.5
—
0
2.49
64.3
2.48
64.1
-1.35
-34.9
—
0
-0.01
-0.3
-1.36
-35.1
0.01
0.3
-1.36
-35.1
-0.01
100.45
3.74
100
2.81
75.1
0.93
24.9
—
0
2.63
70.3
2.63
70.3
-1.7
-45.5
—
0
0.08
2.1
-1.62
-43.3
—
0
-1.63
-43.6
-0.02
101.58
4.81
100
3.52
73.2
1.29
26.8
—
0
2.98
62
2.98
62
-1.69
-35.1
—
0
0.02
0.4
-1.67
-34.7
0.01
0.2
-1.68
-34.9
-0.02
99.91
6.02
100
4.33
71.9
1.69
28.1
—
0
2.96
49.2
2.96
49.2
-1.27
-21.1
-0.14
-2.3
-0.01
-0.2
-1.43
-23.8
0.01
0.2
-1.44
-23.9
-0.02
95.3
4.52
100
3.29
72.8
1.24
27.4
—
0
2.67
59.1
2.66
58.8
-1.43
-31.6
-0.23
-5.09
—
0
-1.66
-36.7
0.01
0.2
-1.66
-36.7
-0.02
77.72
2.91
100
2.14
73.5
0.77
26.5
—
0
2.05
70.4
2.05
70.4
-1.28
-44
-0.06
-2.06
0.01
0.3
-1.34
-46.05
—
0
-1.34
-46.05
-0.02
67.87
4.57
100
3.1
67.8
1.46
31.9
—
0
1.45
31.7
1.45
31.7
0.01
0.2
-0.08
-1.8
0.01
0.2
-0.05
-1.09
0.01
0.2
-0.06
-1.3
—
64.55
4.46
100
3.06
68.6
1.39
31.2
—
0
1.39
31.2
1.38
30.9
0.01
0.2
-0.02
-0.4
—
0
0.32
7.2
0.01
0.2
0.31
7
—
68.41
2.86
100
2.09
73.1
0.77
26.9
—
0
1.42
49.7
1.42
49.7
-0.65
-22.7
-0.06
-2.1
-0.01
-0.3
-0.72
-25.2
—
0
-0.72
-25.2
-0.01
63.16
2.46
100
1.88
76.4
0.59
24
—
0
1.45
58.9
1.44
58.5
-0.86
-35
-0.03
-1.2
-0.02
-0.8
-0.91
-37
0.01
0.4
-0.92
-37.4
-0.01
61.98
3.54
100
2.62
74
0.92
26
—
0
1.32
37.3
1.32
37.3
-0.39
-11.02
-0.04
-1.1
-0.01
-0.3
-0.44
-12.4
0.01
0.3
-0.45
-12.7
-0.01
61.86
3.1
100
2.51
81
0.59
19
—
0
1.28
41.3
1.29
41.6
-0.7
-22.6
-0.03
-1
—
0
-0.73
-23.5
0.01
0.3
-0.74
-23.9
-0.01
61.67
2.79
100
2.21
79.2
0.58
20.8
—
0
1.46
52.3
1.46
52.3
-0.88
-31.5
-0.02
-0.7
0.01
0.4
-0.89
-31.9
—
0
-0.89
-31.9
-0.01
61.67
2.16
100
1.79
82.9
0.37
17.1
—
0
1.24
57.4
1.25
57.9
-0.87
-40.3
-0.04
-1.9
-0.01
-0.5
-0.92
-42.6
0.01
0.5
-0.93
-43.06
-0.02
61.48
3.03
100
2.37
78.2
0.66
21.8
—
0
1.03
34
1.03
34
-0.37
-12.2
-0.09
-3
-0.01
-0.3
-0.47
-15.5
0.01
0.3
-0.48
-15.8
-0.01
58.78
3.49
100
2.7
77.4
0.79
22.6
—
0
1.19
34.1
1.19
34.1
-0.4
-11.5
-0.17
-4.9
0.01
0.3
-0.57
-16.3
0.01
0.3
-0.58
-16.6
-0.01
42.39
2.82
100
2.26
80.1
0.57
20.2
—
0
1.27
45
1.27
45
-0.71
-25.2
-0.09
-3.2
—
0
-0.79
-28.01
—
0
-0.8
-28.4
-0.02
41.59
2.34
100
1.92
82.1
0.42
17.9
—
0
1.15
49.1
1.15
49.1
-0.73
-31.2
-0.09
-3.8
—
0
-0.82
-35.04
—
0
-0.82
-35.04
-0.02
41.46
3.45
100
2.67
77.4
0.79
22.9
—
0
1.12
32.5
1.12
32.5
-0.33
-9.6
-0.09
-2.6
—
0
-0.42
-12.2
0.01
0.3
-0.43
-12.5
-0.01
41.46
3.93
100
3.01
76.6
0.91
23.2
—
0
1.2
30.5
1.2
30.5
-0.28
-7.1
-0.08
-2.04
0.01
0.3
-0.35
-8.9
0.01
0.3
-0.36
-9.2
-0.01
41.46
2.84
100
2.22
78.2
0.62
21.8
—
0
1.09
38.4
1.09
38.4
-0.48
-16.9
-0.02
-0.7
0.03
1.1
-0.46
-16.2
0.01
0.4
-0.47
-16.5
-0.01
41.46
2.23
2.02
0.21
—
0.95
0.95
-0.74
-0.02
-0.05
-0.81
-0.16
-0.81
-0.02
41.45
3.65
2.75
0.9
—
1.06
1.06
-0.16
-0.02
-0.02
-0.21
0.01
-0.21
-0.01
41.45
3.93
2.87
1.06
—
1.1
1.1
-0.04
-0.02
0.01
-0.05
0.01
-0.06
—
41.41
3.54
2.68
0.85
—
1.03
1.03
-0.17
-0.02
—
-0.19
0.01
-0.2
—
41.37
3.01
2.27
0.74
—
0.97
0.97
-0.23
-0.02
—
-0.26
-0.02
-0.24
-0.01
41.34
4.08
2.98
1.1
—
1.01
1.02
0.09
-0.02
0.01
0.08
0.01
0.07
—
41.74
4.3
3.22
1.09
—
1.09
1.09
-0.01
-0.02
-0.03
-0.06
0.01
-0.07
—
41.32
4.27
3.1
1.17
—
1.11
1.11
0.07
-0.02
0.01
0.06
0.01
0.05
—
41.63
2.67
2.17
0.5
—
0.94
0.94
-0.44
-0.06
0.01
-0.49
0.06
-0.55
-0.01
41.32
3.76
2.81
0.95
—
0.95
0.95
—
—
-0.18
-0.18
—
-0.18
—
41.31
4.26
3.21
1.05
—
1.15
1.14
-0.09
—
-0.01
-0.11
0.01
-0.12
—
41.08
2.89
2.15
0.74
—
0.97
0.97
-0.23
—
-0.04
-0.27
0.01
-0.28
-0.01
40.97
2.41
2.01
0.4
—
1.07
1.07
-0.67
—
0.32
-0.35
-0.01
-0.34
-0.01
39.66
4.38
3.33
1.05
—
1.23
1.22
-0.18
—
-0.03
-0.21
0.03
-0.23
-0.01
39.85
3.88
3.01
0.87
—
1.27
1.27
-0.4
—
—
-0.4
0.03
-0.43
-0.01
39.08
2.89
2.2
0.69
—
1.2
1.2
-0.51
—
-0.01
-0.52
0.02
-0.54
-0.01
38.71
2.1
1.84
0.26
—
1.3
1.3
-1.05
—
-0.01
-1.05
0.02
-1.07
-0.03
38.69
4.22
3.2
1.01
—
1.34
1.34
-0.32
—
0.01
-0.31
0.02
-0.33
-0.01
38.62
4.29
3.05
1.23
—
1.32
1.32
-0.08
—
-0.01
-0.09
0.01
-0.1
—
38.53
3.1
2.34
0.76
—
1.15
1.14
-0.39
—
0.01
-0.38
0.02
-0.4
-0.01
38.53
4.78
3.31
1.47
—
3.48
3.48
-2
—
-0.03
-2.04
0.04
-2.08
-0.06
35.95