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

Xperi Corp (XPER)

Income Statement Business | Geographic | Customer

Standardized | As Reported Annual | Quarterly | TTM
 
In millions, except per share itemsDec-31-19Dec-31-18Dec-31-17Dec-31-16Dec-31-15Dec-31-14
   10-K10-K10-K10-K10-K10-K
Revenues:  
    Product Licensing  198.1219.7167.930.531.326.4
    Semiconductor & IP Licensing  81.9186.4205.8229.1242.0252.4
    Europe and Middle East  19.631.913.61.3  
    Corporate      1.33.1
Total revenues  280.1406.1373.7259.6273.3278.8
            Revenue growth   [+]-31.0%8.7%44.0%-5.0%-2.0% 
Cost of goods sold  8.513.36.30.60.60.4
Gross profit  271.6392.8367.4259.0272.7278.4
            Gross margin  97.0%96.7%98.3%99.8%99.8%99.9%
Selling, general and administrative  122.9127.9144.672.143.647.2
Research and development  112.3106.4105.844.732.232.3
Other operating expenses   -108.5 31.920.68.1
EBITDA   [+]43.1273.7124.1144.5198.6211.1
            EBITDA margin  15.4%67.4%33.2%55.7%72.6%75.7%
Depreciation  6.76.77.22.31.61.8
EBITA  36.4267.0116.9142.2197.0209.3
            EBITA margin  13.0%65.7%31.3%54.8%72.1%75.1%
Amortization of intangibles  99.9217.0111.931.920.618.5
EBIT   [+]-63.650.15.0110.3176.3190.8
            EBIT margin  -22.7%12.3%1.3%42.5%64.5%68.4%
Non-recurring items   [+]5.126.136.521.014.125.1
Interest expense, net   [+]21.024.628.32.4  
Other income (expense), net  6.77.51.43.73.41.6
Pre-tax income  -83.16.9-58.390.7165.6167.2
Income taxes  -19.08.7-1.834.648.5-7.7
            Tax rate  22.9%125.5%3.1%38.2%29.3% 
Minority interest  -1.5-1.5    
Earnings from continuing ops  -62.5-0.3-56.656.1117.1174.9
Earnings from discontinued ops      -0.1-4.5
Net income  -62.5-0.3-56.656.1117.0170.5
            Net margin  -22.3%-0.1%-15.1%21.6%42.8%61.1%
   
Basic EPS   [+]($1.27)($0.01)($1.15)$1.14$2.26$3.31
Diluted EPS   [+]($1.27)($0.01)($1.15)$1.12$2.23$3.27
   
Dividends per share   [+]$0.80$0.80$0.80$0.80$0.80$0.92
   
Shares outstanding (basic)   [+]49.148.849.349.251.852.8
Shares outstanding (diluted)   [+]49.148.849.350.252.653.6
   
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