Rocket


Overview
Financials
News + Filings
Key Docs
Charts
Holdings
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Segments

Common Size IS
Op Efficiency
Credit Analysis

Rovi Corp (ROVI)

Income Statement Business | Geographic

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsDec-31-15Dec-31-14Dec-31-13Dec-31-12Dec-31-11Dec-31-10Dec-31-09Dec-31-08
   10-K10-K10-K10-K10-K10-K10-K10-K
Revenues:  
    United States  345.3333.1316.2313.2311.9262.2239.4153.6
    Intellectual Property Licensing  281.8285.2293.2275.5    
    Product Operating Segment  244.4257.2244.2250.6    
    International     212.9272.2279.3241.1173.9
Total revenues   [+]526.3542.3537.4526.1584.1541.5480.5327.4
            Revenue growth   [+]-3.0%0.9%2.1%-9.9%7.9%12.7%46.7%125.9%
Cost of goods sold  100.6104.495.6105.188.099.165.344.3
Gross profit  425.6437.9441.8421.0496.1442.4415.2283.1
            Gross margin  80.9%80.7%82.2%80.0%84.9%81.7%86.4%86.5%
Selling, general and administrative  154.4138.4147.5139.5160.7142.2132.9114.6
Research and development  100.6107.1111.3118.0122.095.792.065.9
EBITDA   [+]170.6192.4182.9163.5213.4204.5190.3102.7
            EBITDA margin  32.4%35.5%34.0%31.1%36.5%37.8%39.6%31.4%
Depreciation  17.417.516.820.018.818.818.413.8
EBITA  153.2174.9166.1143.5194.6185.7171.988.9
            EBITA margin  29.1%32.2%30.9%27.3%33.3%34.3%35.8%27.1%
Amortization of intangibles  77.077.974.474.377.180.481.959.1
EBIT   [+]76.297.091.769.2117.5105.390.029.7
            EBIT margin  14.5%17.9%17.1%13.1%20.1%19.5%18.7%9.1%
Non-recurring items   [+]4.413.38.44.720.5 53.6 
Interest expense, net   [+]46.150.759.258.548.941.247.543.6
Other income (expense), net   [+]-16.2-26.8-1.2-16.9-15.823.3-8.75.2
Pre-tax income  9.56.222.9-11.032.387.4-19.8-8.6
Income taxes  13.819.71.59.224.3-139.2-1.4-23.4
            Tax rate  145.4%318.0%6.7% 75.2% 7.2%271.3%
Net income  -4.3-69.7-172.1-34.3-41.3212.9-53.0-114.1
            Net margin  -0.8%-12.9%-32.0%-6.5%-7.1%39.3%-11.0%-34.8%
   
Basic EPS   [+]($0.05)($0.15)$0.22($0.19)$0.07$2.21($0.18)$0.17
Diluted EPS   [+]($0.05)($0.15)$0.22($0.19)$0.07$2.08($0.18)$0.17
   
Shares outstanding (basic)   [+]84.191.798.4104.6108.9102.7100.985.3
Shares outstanding (diluted)   [+]84.191.799.1104.6113.1109.2100.985.4
   
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