Juniper Networks, Inc.
Juniper Networks, Inc. designs, develops, and sells network products and services worldwide. The company offers routing products, such as ACX series universal access routers to deploy high-bandwidth services; MX series Ethernet routers that function as a…
Communication Equipment
US, Sunnyvale [HQ]
JNPR/Financial Reporting
Income Statements
15 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,315.00 | 4,093.00 | 4,448.00 | 4,365.00 | 4,669.00 | 4,627.00 | 4,857.00 | 4,990.00 | 5,027.00 | 4,647.00 | 4,445.00 | 4,445.00 | 4,735.00 | 5,301.00 | 5,564.00 | |
|
EPS
|
0.22 | 1.18 | 0.80 | 0.36 | 0.88 | -0.73 | 1.62 | 1.55 | 0.81 | 1.62 | 1.01 | 0.78 | 0.78 | 1.46 | 0.97 | |
| Diluted in mil. | 0.22 | 1.15 | 0.79 | 0.35 | 0.86 | -0.73 | 1.59 | 1.53 | 0.80 | 1.60 | 0.99 | 0.77 | 0.76 | 1.43 | 0.95 | |
|
Profit
|
2,158.00 | 2,741.00 | 2,868.00 | 2,708.00 | 2,941.00 | 2,858.00 | 3,078.00 | 3,115.00 | 3,072.00 | 2,741.00 | 2,616.00 | 2,573.00 | 2,740.00 | 2,958.00 | 3,201.00 | |
| Gross Margin | 65.08 | 66.98 | 64.48 | 62.05 | 63.00 | 61.77 | 63.37 | 62.43 | 61.11 | 58.98 | 58.87 | 57.90 | 57.86 | 55.80 | 57.54 | |
| Pre Tax | 481.00 | 778.00 | 571.00 | 291.00 | 525.00 | -86.00 | 852.00 | 838.00 | 811.00 | 532.00 | 414.00 | 265.00 | 310.00 | 536.00 | 349.00 | |
| Profit Margin | 14.52 | 19.01 | 12.85 | 6.68 | 11.25 | -1.87 | 17.54 | 16.80 | 16.15 | 11.46 | 9.32 | 5.97 | 6.55 | 10.12 | 6.27 | |
| ETR | 53.62 | 20.40 | 25.66 | 36.02 | 16.31 | -287.37 | 25.64 | 28.27 | 62.28 | -6.42 | 16.75 | 2.79 | 18.51 | 11.28 | 8.37 | |
| Net | 225.00 | 618.00 | 425.00 | 186.00 | 439.00 | -334.00 | 633.00 | 601.00 | 306.00 | 566.00 | 345.00 | 257.00 | 252.00 | 471.00 | 310.00 | |
| Profit Margin | 6.79 | 15.11 | 9.56 | 4.27 | 9.42 | -7.22 | 13.04 | 12.05 | 6.09 | 12.20 | 7.76 | 5.80 | 5.34 | 8.88 | 5.57 | |
| EBITDA | 667.00 | 955.00 | 910.00 | 592.00 | 834.00 | 1,800.00 | 1,087.00 | 1,113.00 | 1,204.00 | 797.00 | 723.00 | 756.00 | 771.00 | 731.00 | 813.00 | |
| EBITDA Margin | 20.12 | 23.34 | 20.47 | 13.58 | 17.86 | 38.91 | 22.38 | 22.32 | 23.97 | 17.16 | 16.27 | 17.02 | 16.29 | 13.80 | 14.61 | |
| Operating Income | 480.00 | 767.00 | 618.00 | 308.00 | 565.00 | -419.00 | 912.00 | 900.00 | 848.00 | 572.00 | 442.00 | 544.00 | 533.00 | 519.00 | 470.00 | |
| Operating Margin | 14.48 | 18.75 | 13.90 | 7.06 | 12.12 | -9.07 | 18.77 | 18.05 | 16.87 | 12.31 | 9.95 | 12.24 | 11.27 | 9.79 | 8.45 | |
| Interest Income | 6.00 | 1.00 | 9.00 | 11.00 | 8.00 | 10.00 | 21.00 | 35.00 | 53.00 | 72.00 | 79.00 | 36.00 | 14.00 | 19.00 | 50.00 | |
| Loss | -2,816.00 | -3,308.00 | -3,792.00 | -4,008.00 | -4,064.00 | -4,029.00 | -3,946.00 | -4,086.00 | -4,113.00 | -4,068.00 | -3,967.00 | -4,024.00 | -4,305.00 | -4,761.00 | -4,996.00 | |
| Cost of Revenue | -1,157.00 | -1,351.00 | -1,580.00 | -1,656.00 | -1,727.00 | -1,768.00 | -1,779.00 | -1,874.00 | -1,955.00 | -1,906.00 | -1,828.00 | -1,871.00 | -1,995.00 | -2,342.00 | -2,362.00 | |
|
Operating Expenses
|
-1,658.00 | -1,957.00 | -2,212.00 | -2,351.00 | -2,336.00 | -2,260.00 | -2,167.00 | -2,211.00 | -2,158.00 | -2,161.00 | -2,139.00 | -2,152.00 | -2,309.00 | -2,419.00 | -2,633.00 | |
| R&D | -741.00 | -917.00 | -1,026.00 | -1,101.00 | -1,043.00 | -1,006.00 | -994.00 | -1,013.00 | -980.00 | -1,003.00 | -955.00 | -958.00 | -1,007.00 | -1,036.00 | -1,144.00 | |
| G&A | -159.00 | -177.00 | -179.00 | -203.00 | -217.00 | -231.00 | -228.00 | -224.00 | -227.00 | -231.00 | -244.00 | -255.00 | -249.00 | -249.00 | -255.00 | |
| SG&A | -893.00 | -1,034.00 | -1,180.00 | -1,245.00 | -1,293.00 | -1,254.00 | -1,172.00 | -1,197.00 | -1,177.00 | -1,158.00 | -1,183.00 | -1,194.00 | -1,302.00 | -1,382.00 | -1,489.00 | |
| S&M | -734.00 | -857.00 | -1,001.00 | -1,042.00 | -1,075.00 | -1,023.00 | -943.00 | -972.00 | -950.00 | -927.00 | -939.00 | -938.00 | -1,052.00 | -1,133.00 | -1,233.00 | |
| Depreciation and Amortization | -148.00 | -155.00 | -170.00 | -187.00 | -189.00 | -186.00 | -176.00 | -206.00 | -225.00 | -210.00 | -210.00 | -212.00 | -237.00 | -217.00 | -194.00 | |
| Interest Expenses | - - | - - | -49.00 | -52.00 | -58.00 | -66.00 | -83.00 | -97.00 | -101.00 | -103.00 | -88.00 | -77.00 | -50.00 | -58.00 | -80.00 | |
| Other Expenses | -19.00 | -6.00 | -84.00 | -65.00 | -79.00 | -683.00 | -59.00 | -65.00 | -101.00 | -46.00 | -27.00 | -278.00 | -223.00 | -17.00 | -189.00 | |
|
WA Shares Outstanding
|
523.00 | 522.00 | 529.00 | 520.00 | 501.00 | 457.00 | 390.00 | 381.00 | 377.00 | 349.00 | 343.00 | 330.00 | 324.00 | 322.00 | 320.00 | |
| Diluted | 534.00 | 538.00 | 541.00 | 526.00 | 510.00 | 457.00 | 399.00 | 387.00 | 384.00 | 354.00 | 348.00 | 335.00 | 331.00 | 329.00 | 325.00 |