JOE Income Statement

Annual Quarterly

* In Millions (except for per share items) of USD
Developer Mode:
Millions Thousands Original
Period Ending: LTM
(Last Twelve Months) 		2023
12-31 		2022
12-31 		2021
12-31 		2020
12-31 		2019
12-31 		2018
12-31 		2017
12-31 		2016
12-31 		2015
12-31 		2014
12-31 		2013
12-31 		2012
12-31 		2011
12-31 		2010
12-31 		2009
12-31 		2008
12-31 		2007
12-31 		2006
12-31 		2005
12-31 		2004
12-31 		2003
12-31 		2002
12-31 		2001
12-31 		2000
12-31 		1999
12-31 		1998
12-31 		1997
12-31 		1996
12-31 		1995
12-31 		1994
12-31 		1993
12-31 		1992
12-31 		1991
12-31 		1990
12-31 		1989
12-31 		1988
12-31
Report Filing: 2024-02-21 2023-02-22 2022-02-23 2021-02-24 2020-02-26 2019-02-27 2018-03-01 2017-03-02 2016-03-03 2015-02-27 2014-02-28 2013-03-01 2012-02-27 2011-03-03 2010-02-23 2009-02-24 2008-02-25 2007-02-28 2006-03-14 2005-03-14 2004-03-12 2003-03-26 2002-03-20 2001-03-19 2000-03-22 1999-03-30 1998-03-26 1997-03-31 1996-04-02 1995-03-29 1994-03-30 1992-12-31 1991-12-31 1990-12-31 1989-12-31 1988-12-31
Revenue 389285000 252300000 267000000 160500000 127100000 110300000 98800000 95700000 103900000 701900000 131200000 139400000 145285000 99500000 138257000 264000000 377037000 748192000 938192000 951503000 760630000 646352000 868411000 880830000 750412000 392200000 346300000 431200000 334900000 685800000 592000000 591900000 582200000 610200000 635300000 650100000
Cost of Revenue 235979000 146600000 132000000 77700000 64100000 51300000 66400000 61300000 67100000 136800000 86900000 91300000 71472000 62300000 114107000 120100000 210932000 487558000 671344000 726145000 458618000 474629000 702423000 638603000 589588000 287000000 216700000 83400000 87400000 408000000 445000000 453400000 446600000 451700000 445500000 434800000
Gross Profit 153306000 105700000 135000000 82800000 63000000 59000000 32400000 34400000 36800000 565100000 44300000 48100000 73813000 37200000 24150000 143900000 166105000 260634000 266848000 225358000 302012000 171723000 165988000 242227000 160824000 105200000 129600000 347800000 247500000 277800000 147000000 138500000 135600000 158500000 189800000 215300000
Operating Expenses 62573000 2588000 40500000 14388000 31700000 29600000 30100000 32500000 42900000 51800000 43500000 46000000 460620000 88800000 233492000 169600000 143048000 182407000 86059000 80805000 172021000 50307000 48912000 83353000 65729000 45500000 76700000 199600000 200200000 213300000 114800000 114500000 111100000 108900000 102400000 99200000
Research & Development 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
General and Administrative 0 13300000 13600000 22906000 21389000 20600000 20400000 23100000 33400000 17200000 17000000 2100000 0 30300000 70342000 34100000 0 0 0 0 0 0 18793000 31570000 16361000 6600000 44200000 170800000 171600000 150900000 0 0 0 0 0 0
Selling and Marketing 0 1100000 1600000 0 0 0 0 0 0 0 0 0 0 0 39984000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Operating Expenses 62573000 -11812000 25300000 -8518000 10311000 9000000 9700000 9400000 9500000 34600000 26500000 43900000 460620000 58500000 123166000 135500000 143048000 182407000 86059000 80805000 172021000 50307000 30119000 51783000 49368000 38900000 32500000 28800000 28600000 62400000 114800000 114500000 111100000 108900000 102400000 99200000
Operating Income 90733000 103112000 94500000 68412000 31300000 29400000 2300000 1900000 -6100000 513300000 800000 2100000 -386807000 -51600000 -209342000 -25700000 23057000 78227000 180789000 144553000 129991000 121416000 117076000 158874000 95095000 59700000 52900000 148200000 47300000 64500000 32200000 24000000 24500000 49600000 87400000 116100000
Net Interest(Non Operating) -17336000 -8512000 -6791000 -3955000 3585000 6004000 12765000 2857000 3382000 4756000 -542000 -1601000 -2791000 -7142000 2231000 1578000 20029000 20566000 0 0 884000 16978000 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest Income 13282000 9888000 9109000 9645000 15885000 17804000 24965000 15152000 14811000 13364000 1498000 1219000 1130000 1470000 3388000 6061000 0 0 0 0 884000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest Expense 30618000 18400000 15900000 13600000 12300000 11800000 12200000 12295000 11429000 8608000 2040000 2820000 3921000 8612000 1157000 4483000 -20029000 -20566000 0 0 0 -16978000 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Equity & Other Income/(Expense) 26664000 0 11891000 -4657000 1315000 -4504000 26235000 17843000 1618000 3744000 4242000 5901000 3725000 3342000 1984000 -38178000 -31103000 -36520000 -7687000 -9218000 -9613000 103670000 -4002000 -1908000 6505000 2600000 23100000 26800000 6600000 11500000 2100000 6500000 23800000 20600000 23000000 19400000
Income Before Tax 100061000 94600000 99600000 59800000 36200000 30900000 41300000 22600000 -1100000 521800000 4500000 6400000 -385873000 -55400000 -205127000 -62300000 11983000 62273000 173102000 135335000 121262000 242064000 113074000 156966000 101600000 62300000 76000000 175000000 53900000 76000000 34300000 30500000 48300000 70200000 110400000 135500000
Income Tax Expense 26009000 24400000 25000000 13700000 9400000 -700000 -17900000 7100000 800000 115500000 -400000 400000 -55658000 -23800000 -81222000 -26900000 869000 25157000 64332000 53258000 42626000 89561000 42345000 56643000 23961000 36200000 40500000 83100000 24500000 33900000 22200000 14900000 20700000 28900000 43200000 52800000
Income(Loss) Attributable to Non-Controlling Interest -3660000 -727000 47000 897000 0 -800000 -300000 -400000 -200000 -200000 -100000 0 64000 4300000 6114000 500000 -28093000 -13904000 -17888000 -8023000 2721000 -21860000 524000 0 -46718000 -2700000 0 -84100000 -44500000 0 -20500000 0 0 0 0 0
Net Income 77712000 70927000 74553000 45203000 26800000 32400000 59500000 15900000 -1700000 406500000 5000000 6000000 -330279000 -35900000 -130019000 -35900000 39207000 51020000 126658000 90100000 75915000 174363000 70205000 100323000 124357000 28800000 35500000 176000000 73900000 42100000 32600000 15600000 27600000 41300000 67200000 82700000
Depreciation and Amortization 38776000 22888000 32000000 12788000 16800000 8998000 8885000 8571000 9486000 8422000 9131000 10110000 15839000 13600000 16112000 17300000 23927000 40364000 40775000 36838000 31504000 23845000 29619000 51783000 49368000 38900000 32500000 28800000 28600000 62400000 62900000 59800000 55200000 53700000 50400000 46800000
EBITDA 129509000 126000000 126500000 81200000 48100000 38398000 11185000 10471000 3386000 521722000 9931000 12210000 -370968000 -38000000 -193230000 -8400000 46984000 118591000 221564000 181391000 161495000 145261000 146695000 210657000 144463000 98600000 85400000 177000000 75900000 126900000 95100000 83800000 79700000 103300000 137800000 162900000
Earnings Per Share (EPS) 1.33 1.21 1.27 0.77 0.45 0.52 0.84 0.21 -0.0194 4.4 0.05 0.07 -3.58 -0.39 -1.42 -0.4 0.53 0.69 1.69 1.19 1 2.22 0.87 1.18 1.42 0.32 0.39 1.92 0.81 0.46 0.36 0.17 0.3 0.45 0.73 0.9
Diluted Earnings Per Share 1.33 1.21 1.27 0.77 0.45 0.52 0.84 0.21 -0.0194 4.4 0.05 0.07 -3.58 -0.39 -1.42 -0.4 0.53 0.69 1.66 1.17 0.98 2.14 0.83 1.15 1.4 0.31 0.38 1.92 0.81 0.46 0.36 0.17 0.3 0.45 0.73 0.9
Weighted Average Shares Outstanding 58312878 58720050 58882549 59009865 59994527 62725954 70548411 74457541 87827869 92297467 92285888 92258110 92235360 91674346 91412398 89550637 73836071 73719415 74837731 75463445 75915000 78541892 80695402 85019492 87575352 90000000 91025641 91666667 91234568 91521739 73611111 91764706 92000000 91777778 92054795 91888889
Diluted Weighted Average Shares Outstanding 58324254 58721338 58882549 59009865 59994527 62725954 70548411 74457541 87827869 92297467 92285888 92258110 92235360 91674346 91412398 89550637 74300601 74419159 76208936 76908300 77464286 81478037 84584337 87237391 88826429 92903226 93421053 91666667 91234568 93200000 73611111 91764706 92000000 91777778 92054795 91888889

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures) and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Inc. doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Inc. or anyone involved with Discounting Cash Flows Inc. will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.