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

MEDICINES CO (MDCO)

Income Statement Product | Geographic | Channel

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsDec-31-18Dec-31-17Dec-31-16Dec-31-15Dec-31-14Dec-31-13Dec-31-12Dec-31-11
   10-K10-K10-K10-K10-K10-K10-K10-K
Revenues:  
    Royalty revenues     53.9    
    Product revenues     240.7659.7624.6  
Total revenues   [+]6.144.8143.2294.5659.7624.6558.6484.7
            Revenue growth   [+]-86.3%-68.7%-51.4%-55.4%5.6%11.8%15.2%10.8%
Cost of goods sold  7.347.260.7104.0233.3216.6177.3156.9
Gross profit  -1.1-2.482.5190.6426.4408.0381.2327.9
            Gross margin  -18.2%-5.4%57.6%64.7%64.6%65.3%68.3%67.6%
Selling, general and administrative  52.2132.2212.5285.3315.0247.8171.8159.6
Research and development  133.0138.492.190.4139.5138.3126.4110.2
Equity in earnings      -1.7   
Other operating expenses     -5.0-25.7  -18.0
EBITDA   [+]-183.1-251.0-191.0-145.330.354.190.382.3
            EBITDA margin  -2983.8%-560.5%-133.4%-49.3%4.6%8.7%16.2%17.0%
Depreciation  3.217.513.524.82.218.42.93.6
EBITA  -186.3-268.5-204.6-170.128.135.787.578.7
            EBITA margin  -3035.8%-599.5%-142.9%-57.8%4.3%5.7%15.7%16.2%
Amortization of intangibles   4.517.510.032.213.84.42.6
EBIT   [+]-186.3-273.0-222.1-180.1-4.121.983.176.1
            EBIT margin  -3035.8%-609.5%-155.1%-61.2%-0.6%3.5%14.9%15.7%
Non-recurring items   [+]5.1392.1 5.025.7  18.0
Interest expense  49.448.644.537.115.715.58.0 
Other income (expense), net   [+]-45.39.4287.157.743.418.811.119.8
Pre-tax income  -286.1-704.320.6-164.5-2.125.286.277.8
Income taxes  -50.9-96.60.1-29.7-2.32.3-35.0-50.0
            Tax rate  17.8%13.7%0.3%18.1%108.5%9.0%  
Minority interest    -0.10.0-0.1-0.30.1 
Earnings from continuing ops  -358.4-708.4-119.1-134.80.338.451.2127.9
Earnings from discontinued ops     -218.0-32.5   
Net income  -358.4-708.4-119.1-352.8-32.238.451.2127.9
            Net margin  -5838.6%-1581.6%-83.2%-119.8%-4.9%6.1%9.2%26.4%
   
Basic EPS   [+]($4.87)($9.79)($1.70)($2.02)$0.00$0.66$0.96$2.39
Diluted EPS   [+]($4.87)($9.79)($1.63)($2.02)$0.00$0.61$0.92$2.35
   
Shares outstanding (basic)   [+]73.672.469.966.864.558.153.553.5
Shares outstanding (diluted)   [+]73.672.473.066.866.762.755.354.4
   
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