Johnson & Statements
JN
Johnson & 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
22 447
100
6 867
30.6
15 580
69.4
3 440
15.3
5 681
25.3
8 474
37.8
7 106
31.7
-275
-1.2
—
0
5 748
25.6
1 062
4.7
4 686
20.9
1.935
2 422
21 383
100
6 504
30.4
14 879
69.6
3 542
16.6
5 257
24.6
8 403
39.3
6 476
30.3
209
1
—
0
3 714
17.4
459
2.1
3 255
15.2
1.34
2 430.1
21 395
100
6 715
31.4
14 680
68.6
4 480
20.9
5 810
27.2
9 869
46.1
4 811
22.5
712
3.3
—
0
4 826
22.6
694
3.2
4 049
18.9
1.66
2 431.4
21 351
100
6 380
29.9
14 971
70.1
3 447
16.1
5 400
25.3
8 446
39.6
6 525
30.6
-818
-3.8
—
0
5 217
24.4
908
4.3
26 028
121.9
10.2
2 549.7
21 519
100
6 462
30
15 057
70
3 703
17.2
5 396
25.1
8 615
40
6 442
29.9
109
0.5
—
0
6 306
29.3
930
4.3
5 144
23.9
1.99
2 575.91
20 894
100
6 687
32
14 207
68
3 455
16.5
4 906
23.5
8 101
38.8
6 106
29.2
-114
-0.5
—
0
-1 287
-6.2
-796
-3.8
-68
-0.3
-0.02
2 605.5
19 939
100
6 084
30.5
13 855
69.5
3 710
18.6
5 339
26.8
8 544
42.9
5 311
26.6
77
0.4
—
0
3 840
19.3
613
3.1
3 520
17.7
1.32
2 653.1
19 996
100
6 172
30.9
13 824
69.1
3 485
17.4
4 975
24.9
8 086
40.4
5 738
28.7
-101
-0.5
—
0
5 172
25.9
862
4.3
4 458
22.3
1.67
2 661.3
16 629
100
4 758
28.6
11 871
71.4
3 478
20.9
3 994
24
7 549
45.4
4 322
26
-74
-0.4
—
0
4 485
27
801
4.8
4 814
28.9
1.78
2 691.58
23 426
100
7 582
32.4
15 844
67.6
3 462
14.8
5 938
25.3
8 212
35.1
7 632
32.6
-388
-1.7
—
0
5 862
25
713
3
5 149
22
1.93
2 666.5
9 769
100
1 502
15.4
8 267
84.6
4 283
43.8
2 613
26.7
6 942
71.1
1 325
13.6
-47
-0.5
—
0
1 238
12.7
-421
-4.3
4 736
48.5
1.77
2 672.2
23 338
100
7 250
31.1
16 088
68.9
3 422
14.7
6 000
25.7
9 260
39.7
6 828
29.3
93
0.4
—
0
3 849
16.5
182
0.8
3 667
15.7
1.37
2 674.9
23 312
100
7 587
32.5
15 725
67.5
3 394
14.6
6 073
26.1
9 167
39.3
6 558
28.1
172
0.7
—
0
6 662
28.6
384
1.6
6 278
26.9
2.35
2 671.6
22 321
100
7 063
31.6
15 258
68.4
3 178
14.2
5 432
24.3
8 314
37.2
6 944
31.1
-48
-0.2
—
0
7 429
33.3
1 232
5.5
6 197
27.8
2.32
2 672.7
22 475
100
7 783
34.6
14 692
65.4
4 032
17.9
6 457
28.7
10 350
46.1
4 342
19.3
226
1
—
0
1 647
7.3
-91
-0.4
1 738
7.7
0.65
2 670.4
21 082
100
6 940
32.9
14 142
67.1
2 840
13.5
5 431
25.8
8 041
38.1
6 101
28.9
-32
-0.2
—
0
4 401
20.9
847
4
3 554
16.9
1.33
2 669.3
18 336
100
6 557
35.8
11 779
64.2
2 707
14.8
4 993
27.2
7 568
41.3
4 211
23
450
2.5
—
0
3 940
21.5
314
1.7
3 626
19.8
1.36
2 665.5
20 691
100
7 047
34.1
13 644
65.9
2 580
12.5
5 203
25.1
7 748
37.4
5 896
28.5
-169
-0.8
—
0
6 509
31.5
1 013
4.9
5 796
28
2.16
2 671
20 747
100
7 115
34.3
13 632
65.7
3 232
15.6
6 039
29.1
9 247
44.6
4 385
21.1
39
0.2
—
0
4 218
20.3
208
1
4 010
19.3
1.5
2 672.9
20 729
100
6 847
33
13 882
67
2 599
12.5
5 374
25.9
12 161
58.7
1 721
8.3
54
0.3
—
0
1 647
7.9
-106
-0.5
1 753
8.5
0.66
2 669.9
20 562
100
6 902
33.6
13 660
66.4
2 666
13
5 546
27
6 532
31.8
7 128
34.7
55
0.3
—
0
7 041
34.2
1 434
7
5 607
27.3
2.08
2 691.7
20 021
100
6 592
32.9
13 429
67.1
2 858
14.3
5 219
26.1
8 062
40.3
5 367
26.8
35
0.2
—
0
4 422
22.1
673
3.4
3 749
18.7
1.39
2 698.8
20 394
100
6 929
34
13 465
66
3 224
15.8
5 991
29.4
10 062
49.3
3 403
16.7
-54
-0.3
—
0
3 122
15.3
80
0.4
3 042
14.9
1.12
2 726
20 348
100
6 566
32.3
13 782
67.7
2 508
12.3
5 543
27.2
7 975
39.2
5 807
28.5
-68
-0.3
—
0
4 423
21.7
489
2.4
3 934
19.3
1.44
2 727.6
20 830
100
6 883
33
13 947
67
2 639
12.7
5 743
27.6
8 671
41.6
5 276
25.3
-127
-0.6
—
0
4 973
23.9
1 019
4.9
3 954
19
1.45
2 721.3
20 009
100
6 608
33
13 401
67
2 404
12
5 263
26.3
7 654
38.3
5 747
28.7
-159
-0.8
—
0
5 481
27.4
1 114
5.6
4 367
21.8
1.6
2 731.9
20 195
100
7 171
35.5
13 024
64.5
3 643
18
6 045
29.9
9 272
45.9
3 752
18.6
-189
-0.9
—
0
2 560
12.7
273
1.4
-10 713
-53.05
-3.99
2 684.8
19 650
100
6 925
35.2
12 725
64.8
2 585
13.2
5 423
27.6
7 711
39.2
5 014
25.5
-155
-0.8
—
0
4 790
24.4
1 026
5.2
3 764
19.2
1.37
2 737.7
18 839
100
5 846
31
12 993
69
2 296
12.2
5 289
28.1
8 112
43.1
4 881
25.9
-122
-0.6
—
0
4 748
25.2
921
4.9
3 827
20.3
1.4
2 741.5
17 766
100
5 409
30.4
12 357
69.6
2 075
11.7
4 763
26.8
6 591
37.1
5 766
32.5
-106
-0.6
—
0
5 575
31.4
1 153
6.5
4 422
24.9
1.61
2 754.5
18 106
100
5 516
30.5
12 590
69.5
2 640
14.6
5 309
29.3
7 839
43.3
4 751
26.2
-129
-0.7
—
0
4 324
23.9
510
2.8
3 814
21.1
1.38
2 765.8
17 820
100
5 483
30.8
12 337
69.2
2 179
12.2
4 772
26.8
6 888
38.7
5 449
30.6
-59
-0.3
—
0
5 281
29.6
1 009
5.7
4 272
24
1.53
2 785.4
18 482
100
5 329
28.8
13 153
71.2
2 263
12.2
5 176
28
8 012
43.4
5 141
27.8
-67
-0.4
—
0
4 904
26.5
907
4.9
3 997
21.6
1.43
2 794.2
17 482
100
5 312
30.4
12 170
69.6
2 013
11.5
4 688
26.8
6 654
38.1
5 516
31.6
-85
-0.5
—
0
5 294
30.3
837
4.8
4 457
25.5
1.59
2 803.8
17 811
100
5 673
31.9
12 138
68.1
2 865
16.1
5 891
33.1
7 618
42.8
4 520
25.4
-39
-0.2
—
0
3 758
21.1
543
3
3 215
18.1
1.15
2 800.3
17 102
100
5 224
30.5
11 878
69.5
2 154
12.6
5 081
29.7
7 646
44.7
4 232
24.7
-100
-0.6
—
0
4 122
24.1
764
4.5
3 358
19.6
1.2
2 807.2
17 787
100
5 357
30.1
12 430
69.9
2 129
12
5 384
30.3
6 459
36.3
5 971
33.6
-230
-1.3
—
0
5 741
32.3
1 225
6.9
4 516
25.4
1.61
2 812
17 374
100
5 282
30.4
12 092
69.6
1 899
10.9
4 847
27.9
6 482
37.3
5 610
32.3
-35
-0.2
—
0
5 575
32.1
1 255
7.2
4 320
24.9
1.53
2 826
18 254
100
5 853
32.1
12 401
67.9
2 636
14.4
5 822
31.9
9 464
51.8
2 937
16.1
-78
-0.4
—
0
2 703
14.8
182
1
2 521
13.8
0.89
2 842
18 467
100
5 399
29.2
13 068
70.8
2 023
11
5 468
29.6
6 144
33.3
6 924
37.5
-114
-0.6
—
0
6 810
36.9
2 061
11.2
4 749
25.7
1.66
2 864.3
19 495
100
6 039
31
13 456
69
2 005
10.3
5 481
28.1
7 658
39.3
5 798
29.7
-168
-0.9
—
0
5 626
28.9
1 300
6.7
4 326
22.2
1.51
2 892.31
18 115
100
5 455
30.1
12 660
69.9
1 830
10.1
5 183
28.6
7 107
39.2
5 553
30.7
-111
-0.6
—
0
5 424
29.9
697
3.8
4 727
26.1
1.64
2 874.7
18 355
100
5 955
32.4
12 400
67.6
2 418
13.2
5 917
32.2
9 220
50.2
3 180
17.3
-92
-0.5
—
0
2 750
15
-769
-4.2
3 519
19.2
1.23
2 871