Rocket


Overview
Financials
News + Filings
Key Docs
Charts
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Segments

Common Size IS
Op Efficiency
Credit Analysis

MOLEX INC (MOLX)

Income Statement Business | Geographic

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsJun-30-13Jun-30-12Jun-30-11Jun-30-10Jun-30-09Jun-30-08Jun-30-07Jun-30-06
   10-K10-K10-K10-K10-K10-K10-K10-K
Revenues:  
    Connector  2,577.92,460.02,600.52,177.01,789.12,377.62,357.71,721.5
    Custom & Electrical  1,041.31,028.1985.1828.9790.6941.4892.8650.3
    Corporate & Other  1.21.11.71.32.1   
    Other       9.415.4489.5
Total revenues  3,620.43,489.23,587.33,007.22,581.83,328.33,265.92,861.3
            Revenue growth   [+]3.8%-2.7%19.3%16.5%-22.4%1.9%14.1%12.0%
Cost of goods sold  2,557.32,420.72,499.22,114.61,925.72,314.12,249.21,918.7
Gross profit  1,063.11,068.51,088.1892.6656.21,014.21,016.7942.6
            Gross margin  29.4%30.6%30.3%29.7%25.4%30.5%31.1%32.9%
Selling, general and administrative  685.6657.7643.5610.8586.7665.0658.3606.5
Equity in earnings         9.5
Other operating expenses  25.411.314.526.92.74.7  
EBITDA   [+]587.0636.4672.4493.6318.7596.8596.3560.2
            EBITDA margin  16.2%18.2%18.7%16.4%12.3%17.9%18.3%19.6%
Depreciation  228.8231.3236.9232.4245.6252.3237.9214.7
EBITA  358.2405.2435.5261.273.1344.5358.4345.6
            EBITA margin  9.9%11.6%12.1%8.7%2.8%10.3%11.0%12.1%
Amortization of intangibles  6.15.75.36.36.3   
EBIT   [+]352.1399.5430.2254.966.8344.5358.4345.6
            EBIT margin  9.7%11.4%12.0%8.5%2.6%10.3%11.0%12.1%
Non-recurring items   [+]   117.1415.731.236.926.4
Interest income, net   [+]-4.6-5.4-5.7-5.42.09.28.69.9
Other income (expense), net   [+]0.96.25.4-0.925.311.58.1-1.2
Pre-tax income  348.5400.3429.9131.5-321.6333.9338.3327.9
Income taxes  104.9118.9131.154.60.5118.297.591.8
            Tax rate  30.1%29.7%30.5%41.5% 35.4%28.8%28.0%
Net income  243.6281.4298.876.9-322.0215.7240.8236.1
            Net margin  6.7%8.1%8.3%2.6%-12.5%6.5%7.4%8.3%
   
Basic EPS   [+]$1.37$1.60$1.71$0.44($1.84)$1.20$1.31$1.27
Diluted EPS   [+]$1.36$1.59$1.70$0.44($1.84)$1.19$1.30$1.26
   
Dividends per share   [+]$0.88$0.80$0.65$0.61$0.57   
   
Shares outstanding (basic)   [+]177.3176.0174.8173.8174.6180.5184.0185.5
Shares outstanding (diluted)   [+]179.3177.4175.9174.7174.6181.4185.6187.4
   
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