Rocket


Overview
Financials
News + Filings
Key Docs
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Segments

Common Size IS
Op Efficiency
Credit Analysis

PARAGON OFFSHORE PLC (PGN)

Income Statement Business | Product | Geographic

Standardized | As Reported Annual | Quarterly | TTM
 
In millions, except per share itemsDec-31-16Dec-31-15Dec-31-14Dec-31-13Dec-31-12Dec-31-11Dec-31-10
   10-K10-K10-K10-K10-KS-1/AS-1
Revenues:  
    United Kingdom  181.5305.5193.9245.8141.4  
    Brazil  131.2368.5488.9312.3284.1  
    United Arab Emirates  109.9135.7139.3108.379.9  
    The Netherlands  90.8242.1284.7179.8210.6  
    Other  122.8440.6887.01,046.9825.8  
Total revenues   [+]636.21,492.41,993.81,893.01,541.9  
            Revenue growth   [+]-57.4%-25.1%5.3%22.8%   
Cost of goods sold   [+]411.8871.3993.3977.4941.3  
Gross profit  224.3621.21,000.5915.6600.5  
            Gross margin  35.3%41.6%50.2%48.4%38.9%  
Selling, general and administrative   [+]43.659.562.164.960.8  
EBITDA   [+]180.8561.7938.4875.1544.5  
            EBITDA margin  28.4%37.6%47.1%46.2%35.3%  
Depreciation and amortization  220.2339.3422.2413.3367.8  
EBIT   [+]-39.5222.4516.1461.8176.7  
            EBIT margin  -6.2%14.9%25.9%24.4%11.5%  
Non-recurring items   [+]129.91,163.81,040.88.0   
Interest expense  77.3130.056.75.93.7  
Other income (expense), net   [+]-71.2-0.33.9-1.92.0  
Pre-tax income  -317.9-1,071.7-577.4445.9174.9  
Income taxes  20.5-72.169.485.648.7  
            Tax rate   6.7% 19.2%27.8%  
Minority interest   0.0-0.1    
Net income  -338.4-999.6-646.7360.3126.2  
            Net margin  -53.2%-67.0%-32.4%19.0%8.2%  
   
Basic EPS   [+]($3.87)($11.65)($7.63)$4.25$1.49  
Diluted EPS   [+]($3.87)($11.65)($7.63)$4.25$1.49  
   
Dividends per share   [+]  $31.97$20.74$9.09  
   
Shares outstanding (basic)   [+]87.585.884.884.884.8  
Shares outstanding (diluted)   [+]87.585.884.884.884.8  
   
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.  

Rocket Data Systems, Inc. © 2019 | Contact Us | Data Disclaimer | Terms of Use | Privacy