Juniper networks, inc. (JNPR)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Dec'10Sep'10Jun'10Mar'10Dec'09Sep'09Jun'09Mar'09Sep'08Jun'08
Net revenues:
Total net revenues

-

-

-

-

-

-

-

-

-

-

-

-

5,113

-

4,924

4,887

4,888

4,857

4,639

4,517

4,524

4,627

4,799

4,858

4,780

4,669

4,536

4,469

4,392

4,365

4,345

4,332

4,379

4,448

4,517

4,424

4,282

4,093

3,844

3,656

3,464

3,315

3,321

3,376

0

0

0

Total net revenues

4,441

4,445

4,418

4,465

4,566

4,647

4,706

4,784

4,888

5,027

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Cost of revenues:
Total cost of revenues

1,827

1,828

1,809

1,824

1,861

1,906

1,924

1,941

1,944

1,955

1,994

1,995

1,953

1,885

1,834

1,800

1,776

1,779

1,728

1,688

1,729

1,768

1,812

1,840

1,789

1,727

1,665

1,670

1,646

1,656

1,670

1,620

1,612

1,580

1,556

1,496

1,416

1,351

1,263

1,209

1,171

1,132

1,129

1,138

0

0

0

Gross margin

2,613

2,616

2,608

2,641

2,705

2,741

2,781

2,842

2,943

3,072

3,178

3,205

3,160

3,104

3,089

3,087

3,112

3,078

2,911

2,828

2,795

2,858

2,986

3,018

2,990

2,941

2,870

2,798

2,745

2,708

2,674

2,712

2,766

2,868

2,961

2,927

2,865

2,741

2,580

2,446

2,292

2,183

2,191

2,237

0

0

0

Operating expenses:
Research and development

960

955

947

956

961

1,003

999

982

973

980

1,015

1,031

1,038

1,013

997

993

996

994

980

987

990

1,006

1,031

1,042

1,045

1,043

1,059

1,083

1,094

1,101

1,077

1,045

1,034

1,026

1,031

1,005

972

917

850

804

763

741

748

749

0

0

0

Sales and marketing

950

939

917

907

916

927

936

943

945

950

971

981

985

972

974

966

955

943

930

944

970

1,023

1,063

1,084

1,093

1,075

1,057

1,049

1,043

1,045

1,034

1,027

1,013

1,001

1,005

955

911

857

810

789

763

759

748

755

0

0

0

General and administrative

235

244

242

249

243

231

228

231

233

227

229

213

216

224

232

235

233

228

209

207

211

231

238

245

233

217

220

209

209

206

200

195

190

179

178

178

179

177

174

170

163

159

155

151

0

0

0

Restructuring Charges

28

35

40

46

24

7

38

36

44

65

29

28

22

3

3

2

-2

-0

9

-5

54

167

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

10

11

16

23

19

16

11

0

0

0

Impairment of goodwill

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

850

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Amortization of purchased intangible assets

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

5

5

4

4

4

4

4

7

10

14

21

0

0

0

Acquisition-related charges

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

6

0

0

0

-

-

-

-

0

0

Litigation settlement charges

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

182

0

0

0

-

-

Total operating expenses

2,174

2,174

2,148

2,159

2,145

2,169

2,203

2,194

2,196

2,224

2,246

2,254

2,262

2,214

2,207

2,197

2,183

2,166

2,980

2,983

3,077

3,277

2,509

2,568

2,518

2,375

2,369

2,398

2,398

2,400

2,364

2,307

2,278

2,250

2,249

2,157

2,080

1,974

2,034

1,967

1,903

1,872

1,684

1,698

0

0

0

Operating income

438

442

460

482

559

572

578

648

747

848

932

951

897

889

881

889

928

912

-68

-154

-281

-419

477

450

472

565

501

399

347

308

310

404

488

618

712

770

784

767

546

479

389

310

506

539

0

0

0

Nonoperating Income (Expense)

-40

-27

-31

-19

-23

-39

-33

-30

-34

-36

-48

-57

-55

-62

-65

-60

-66

-59

-33

-32

163

333

315

315

123

-40

-21

-17

-2

-16

-36

-48

-64

-46

-31

-15

2

10

0

0

0

-

-

-

-

-

-

Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest

398

414

428

462

535

532

544

618

712

811

883

894

841

827

815

828

862

852

-102

-186

-118

-86

793

765

596

525

480

381

345

291

274

356

424

571

680

755

787

778

550

484

392

312

519

562

0

0

0

Interest and other income, net

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

6

16

27

0

0

0

Gain (loss) on equity investments

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-5

-3

-4

0

0

0

Income Tax Expense (Benefit)

63

69

60

-30

-27

-34

317

449

480

505

240

244

231

234

214

202

217

218

230

241

246

248

206

182

137

85

96

80

83

105

87

102

112

146

161

185

202

158

100

84

108

196

277

283

0

0

0

Consolidated net income

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

425

518

569

584

619

450

399

284

115

0

0

0

-

-

Adjust for net income attributable to noncontrolling interest

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-0

-0

1

-0

-0

-0

-1

0

0

0

-

-

Net Income (Loss) Attributable to Parent

334

345

368

493

563

566

226

168

231

306

643

649

610

592

601

626

644

633

-333

-427

-364

-334

587

582

459

439

383

301

261

186

187

253

311

425

519

569

584

618

451

400

284

117

242

279

0

0

0

Earnings Per Share [Abstract]
Earnings Per Share, Basic

0.06

0.50

0.29

0.13

0.09

0.54

0.65

0.33

0.10

-0.39

0.44

0.47

0.29

0.49

0.45

0.37

0.24

0.52

0.52

0.41

0.20

-1.81

0.23

0.47

0.23

0.30

0.20

0.19

0.18

0.19

0.03

0.11

0.03

0.18

0.16

0.22

0.24

0.36

0.26

0.25

0.31

0.04

0.16

0.03

-0.01

0.27

0.23

Diluted, (in dollars per share)

0.06

0.48

0.29

0.13

0.09

0.53

0.64

0.33

0.10

-0.38

0.43

0.47

0.28

0.49

0.45

0.36

0.23

0.51

0.51

0.40

0.19

-1.81

0.23

0.46

0.22

0.30

0.19

0.19

0.18

0.19

0.03

0.11

0.03

0.18

0.16

0.21

0.24

0.35

0.25

0.24

0.30

0.04

0.16

0.03

-0.01

0.27

0.22

Weighted-average shares used to compute net income per share:
Weighted Average Number of Shares Outstanding, Basic

330

336

342

346

348

345

346

349

355

371

378

380

380

379

381

382

383

382

382

389

407

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

540

528

Weighted Average Number of Shares Outstanding, Diluted

335

345

345

349

352

355

350

351

360

380

382

385

388

391

384

386

389

397

389

397

414

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

554

559

Cash dividends declared per common stock (in dollars per share)

-

-

-

-

-

-

-

-

-

-

-

0.10

0.10

-

0.10

0.10

0.10

0.10

0.10

0.10

0.10

0.10

0.10

0.00

0.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Product
Total net revenues

2,857

2,867

2,852

2,904

3,015

3,107

3,160

3,235

3,328

3,446

3,601

3,659

3,604

3,528

3,517

3,514

3,552

3,563

3,383

3,267

3,296

3,408

3,588

3,679

3,614

3,519

3,393

3,331

3,272

3,262

3,262

3,286

3,372

3,478

3,592

3,532

3,414

3,258

3,035

2,868

2,701

2,568

2,595

2,685

0

0

0

Total cost of revenues

1,226

1,227

1,210

1,218

1,240

1,277

1,290

1,313

1,337

1,360

1,396

1,410

1,378

1,326

1,302

1,275

1,258

1,269

1,234

1,201

1,249

1,286

1,327

1,363

1,325

1,276

1,221

1,230

1,201

1,204

1,218

1,170

1,170

1,155

1,144

1,104

1,044

1,000

936

895

871

841

836

845

0

0

0

Service
Total net revenues

1,583

1,577

1,565

1,561

1,551

1,540

1,545

1,548

1,560

1,581

1,571

1,540

1,508

1,461

1,406

1,373

1,336

1,294

1,256

1,249

1,227

1,218

1,210

1,179

1,165

1,149

1,142

1,137

1,120

1,103

1,083

1,046

1,006

970

925

892

867

834

809

787

763

747

725

690

0

0

0

Total cost of revenues

601

601

599

605

620

629

634

627

607

594

597

584

574

559

532

525

517

509

494

487

480

482

484

477

464

451

444

440

445

452

452

450

442

424

411

391

372

350

327

314

300

291

293

292

0

0

0