Rocket


Overview
Financials
News + Filings
Key Docs
Charts
Transactions
Holdings
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Segments

Common Size IS
Op Efficiency
Credit Analysis

Liberty Media Corp (LSXMA)

Income Statement

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsDec-31-22Dec-31-21Dec-31-20Dec-31-19Dec-31-18Dec-31-17Dec-31-16Dec-31-15
   10-K10-K10-K10-K10-K10-K10-K10-K
Revenues:  
    United States  9,4809,1638,1218,1726,1125,7245,2304,739
    United Kingdom  2,5732,1361,1452,0221,8311,783  
    Other  111101979897874656
Total revenues   [+]12,16411,4009,36310,2928,0407,5945,2764,795
            Revenue growth   [+]6.7%21.8%-9.0%28.0%5.9%43.9%10.0%7.8%
Cost of goods sold   [+]5,1614,8154,1194,1973,1932,9122,3001,823
Gross profit  7,0036,5855,2446,0954,8474,6822,9762,972
            Gross margin  57.6%57.8%56.0%59.2%60.3%61.7%56.4%62.0%
Selling, general and administrative   [+]2,3832,2322,1122,2321,6491,6461,3991,394
Equity in earnings      1810414-40
Other operating expenses  1,4381,2848681,248782818 262
EBITDA   [+]3,1823,0692,2642,6152,4342,3221,5911,276
            EBITDA margin  26.2%26.9%24.2%25.4%30.3%30.6%30.2%26.6%
Depreciation  262270268271251230186207
EBITA  2,9202,7991,9962,3442,1832,0921,4051,069
            EBITA margin  24.0%24.6%21.3%22.8%27.2%27.5%26.6%22.3%
Amortization of intangibles  782802815790654594168155
EBIT   [+]2,1381,9971,1811,5541,5291,4981,237914
            EBIT margin  17.6%17.5%12.6%15.1%19.0%19.7%23.4%19.1%
Non-recurring items   [+]74201,00484  -511 
Interest expense  689642634657606591362328
Other income (expense), net   [+]818-546-978-300118-8033-128
Pre-tax income  2,193789-1,4355131,0418271,419458
Income taxes  16445-44166176-1,063495210
            Tax rate  7.5%5.7%3.1%32.4%16.9% 34.9%45.9%
Minority interest     241334536244184
Net income  2,029744-1,3911065311,35468064
            Net margin  16.7%6.5%-14.9%1.0%6.6%17.8%12.9%1.3%
   
Basic EPS   [+]$3.31$1.21($1.53)$1.55$0.10$1.23 $0.19
Diluted EPS   [+]$3.15$1.17($1.53)$1.55$0.10$1.23 $0.19
   
Shares outstanding (basic)   [+]613616909685,3101,101 337
Shares outstanding (diluted)   [+]644637909685,3101,101 337
   
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