Open main menu
Home
Random
Donate
Recent changes
Special pages
Community portal
Preferences
About Stockhub
Disclaimers
Search
User menu
Talk
Contributions
Create account
Log in
Editing
Johnson & Johnson
(section)
Warning:
You are not logged in. Your IP address will be publicly visible if you make any edits. If you
log in
or
create an account
, your edits will be attributed to your username, along with other benefits.
Anti-spam check. Do
not
fill this in!
=== Income Statement === {| class="wikitable" |- !'''USDm''' !'''2020''' !'''2021''' !'''2022''' !'''2023E''' !'''2024E''' !'''2025E''' !'''2026E''' !'''2027E''' |- |Assumptions: | | | | | | | | |- |'''Revenue growth''' | - |14% |1% |7.5% |7.5% |7.5% |7.5% |7.5% |- |'''Cost of sales % revenues''' | - |5% |4% |4.5% |4.5% |4.5% |4.5% |4.5% |- |'''Research and Development as % gross profit''' | - |21% | -1% |9.9% |9.9% |9.9% |9.9% |9.9% |- |'''General and administrative expenses % gross profit''' | - |12% |0% |6.2% |6.2% |6.2% |6.2% |6.2% |- |'''Other operating income as % of gross profit''' | - |300% | -13% |143.5% |143.5% |143.5% |143.5% |143.5% |- |'''Pretax Income %''' | - |43% | -9% |17.2% |17.2% |17.2% |17.2% |17.2% |- |'''Taxes % of profit before tax''' | - |6% |99% |52.7% |52.7% |52.7% |52.7% |52.7% |- |'''% basic net earning per share''' | |42% | -14% |14% |14.0% |14.0% |14.0% |14.0% |- |'''% diluted net earning per share''' | |42% | -14% |14% |14% |14% |14% |14% |- |'''% average share outstanding basic''' | |0% |0% |0% |0% |0% |0% |0% |- |'''% average share outstanding diluted''' | |0% |0% |0% |0% |0% |0% |0% |- | | | | | | | | | |- |'''Total Revenue''' | 82,584 | 93,775 | 94,943 | 102,064 | 109,719 | 117,947 | 126,793 | 136,303 |- |'''Cost of Sales''' | (28,427) | (29,855) | (31,089) | (4,593) | (4,937) | (5,308) | (5,706) | (6,134) |- |'''Gross Profit''' | 54,157 | 63,920 | 63,854 | 97,471 | 104,781 | 112,640 | 121,088 | 130,169 |- | | | | | | | | | |- |'''Operating Expenses''' | (34,243) | (39,373) | (39,368) | 124,132 | 133,442 | 143,450 | 154,209 | 165,775 |- |'''Research & Development''' | (12,159) | (14,714) | (14,603) | (9,681) | (10,407) | (11,187) | (12,026) | (12,928) |- |'''Selling, General & Administrative''' | (22,084) | (24,659) | (24,765) | (6,058) | (6,512) | (7,001) | (7,526) | (8,090) |- |'''Other Operating Income (Expenses)''' | (181) | (900) | (783) | 139,871 | 150,361 | 161,638 | 173,761 | 186,793 |- | | | | | | | | | |- |'''Operating Income''' | 19,914 | 24,547 | 24,486 | 221,603 | 238,223 | 256,090 | 275,297 | 295,944 |- |'''Interest Income''' | (111) | (53) | (490) | | | | | |- |'''Interest expense, net of portion capitalised''' | (210) | (183) | (276) | | | | | |- |'''Other Income/Expenses Net''' | (2,899) | (489) | (1,871) | | | | | |- |'''Restructuring''' | (247) | (252) | (321) | | | | | |- | | | | | | | | | |- |'''Pretax Income''' | 16,447 | 23,570 | 21,528 | 25,220 | 29,545 | 34,612 | 40,548 | 47,502 |- |'''Tax Provision''' | (1,783) | (1,898) | (3,784) | (13,291) | (15,570) | (18,241) | (21,369) | (25,034) |- |'''Net Income from Continuing Operations''' | 14,664 | 21,672 | 17,744 | 11,929 | 13,975 | 16,372 | 19,179 | 22,469 |- | | | | | | | | | |- |'''Gross profit margin %''' |65.6% |68.2% |67.3% |95.5% |95.5% |95.5% |95.5% |95.5% |- |'''Operating profit margin %''' |24.1% |26.2% |25.8% |217.1% |217.1% |217.1% |217.1% |217.1% |- |'''Net profit margin %''' |17.8% |23.1% |18.7% |11.7% |12.7% |13.9% |15.1% |16.5% |- | | | | | | | | | |- |'''Net Earning per Share''' | | | | | | | | |- |'''Basic''' | 5.59 | 7.93 | 6.83 | 7.79 | 8.88 | 10.12 | 11.54 | 13.15 |- |'''Diluted''' | 5.51 | 7.81 | 6.73 | 7.67 | 8.75 | 9.97 | 11.37 | 12.96 |- | | | | | | | | | |- |'''Average Shares Outstanding''' | | | | | | | | |- |'''Basic''' | 2,632.80 | 2,632.10 | 2,625.20 | 2,618.35 | 2,626.20 | 2,619.34 | 2,627.20 | 2,620.33 |- |'''Diluted''' | 2,663.90 | 2,674.00 | 2,670.70 | 2,663.73 | 2,656.76 | 2,649.82 | 2,642.90 | 2,635.99 |}
Summary:
Please note that all contributions to Stockhub may be edited, altered, or removed by other contributors. If you do not want your writing to be edited mercilessly, then do not submit it here.
You are also promising us that you wrote this yourself, or copied it from a public domain or similar free resource (see
Stockhub:Copyrights
for details).
Do not submit copyrighted work without permission!
Cancel
Editing help
(opens in new window)