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

DISH Network CORP (DISH)

Income Statement Business | Geographic

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsDec-31-21Dec-31-20Dec-31-19Dec-31-18Dec-31-17Dec-31-16Dec-31-15Dec-31-14
   10-K10-K10-K10-K10-K10-K10-K10-K
Revenues:  
    Pay-TV  12,928.712,897.412,810.213,621.214,391.4 15,225.1 
    Wireless  4,957.32,599.81.70.6  0.40.4
    Other         14,643.0
Total revenues   [+]17,881.115,493.412,807.713,621.314,391.415,212.315,225.514,643.4
            Revenue growth   [+]15.4%21.0%-6.0%-5.4%-5.4%-0.1%4.0%5.3%
Cost of goods sold   [+]1,552.3939.7192.8145.61,299.41,590.410,671.310,232.1
Gross profit  16,328.814,553.712,614.913,475.713,092.013,621.94,554.24,411.2
            Gross margin  91.3%93.9%98.5%98.9%91.0%89.5%29.9%30.1%
Selling, general and administrative   [+]2,214.91,806.11,728.11,437.31,237.91,339.21,338.21,382.4
EBITDA   [+]3,927.93,653.62,509.52,859.62,531.23,240.52,517.52,902.4
            EBITDA margin  22.0%23.6%19.6%21.0%17.6%21.3%16.5%19.8%
Depreciation  560.9621.6623.6702.0809.6911.2950.41,071.9
EBITA  3,367.03,032.01,885.92,157.61,721.72,329.31,567.11,830.5
            EBITA margin  18.8%19.6%14.7%15.8%12.0%15.3%10.3%12.5%
Amortization of intangibles  164.093.07.010.08.010.013.06.0
EBIT   [+]3,203.02,939.01,878.92,147.61,713.72,319.31,554.11,824.5
            EBIT margin  17.9%19.0%14.7%15.8%11.9%15.2%10.2%12.5%
Non-recurring items   [+] 356.4  145.9 125.8 
Interest expense, net   [+]4.8-9.8-53.5-29.81,018.3797.31,328.71,382.9
Other income (expense), net   [+]20.6-20.211.511.81,100.7894.61,135.5764.1
Pre-tax income  3,218.82,572.21,943.92,189.21,650.12,416.61,235.21,205.7
Income taxes  762.8698.3451.4533.7-515.3865.8393.2276.8
            Tax rate  23.7%27.1%23.2%24.4% 35.8%31.8%23.0%
Minority interest  45.3111.393.180.466.752.839.7-15.8
Net income  2,410.61,762.71,399.51,575.12,098.71,497.9802.4944.7
            Net margin  13.5%11.4%10.9%11.6%14.6%9.8%5.3%6.5%
   
Basic EPS   [+]$4.57$3.36$2.92$3.37$4.50$3.22$1.73$2.05
Diluted EPS   [+]$3.79$3.02$2.60$3.00$4.02$3.09$1.73$2.04
   
   
Shares outstanding (basic)   [+]527.8524.8479.7467.4466.0464.8463.0460.1
Shares outstanding (diluted)   [+]636.1584.4538.0525.8522.6484.2464.7462.9
   
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