Rocket


Overview
Financials
News + Filings
IR Vault
Key Docs
Charts
Holdings
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Segments

Common Size IS
Op Efficiency
Credit Analysis

CEB Inc. (CEB)

Income Statement Business | Geographic

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsDec-31-16Dec-31-15Dec-31-14Dec-31-13Dec-31-12Dec-31-11Dec-31-10Dec-31-09
   10-K10-K10-K10-K10-K10-K10-K10-K
Revenues:  
    CEB  761.6731.8701.6634.3564.1484.7432.4 
    Talent Assessment  188.1196.6207.4185.858.6   
Total revenues  949.8928.4909.0820.1622.7484.7432.4436.6
            Revenue growth   [+]2.3%2.1%10.8%31.7%28.5%12.1%-0.9%-21.8%
Cost of goods sold  344.3327.3323.6294.6223.8167.3153.3143.5
Gross profit  605.4601.2585.3525.5398.9317.4279.1293.1
            Gross margin  63.7%64.8%64.4%64.1%64.1%65.5%64.6%67.1%
Selling, general and administrative   [+]394.2378.6378.9340.673.6204.0178.1179.7
EBITDA   [+]187.2222.6206.4184.9147.1114.2116.0116.9
            EBITDA margin  19.7%24.0%22.7%22.5%23.6%23.6%26.8%26.8%
Depreciation  33.732.129.425.219.614.316.920.4
EBITA  153.6190.5177.0159.7127.599.999.296.5
            EBITA margin  16.2%20.5%19.5%19.5%20.5%20.6%22.9%22.1%
Amortization of intangibles  68.541.938.934.918.33.43.62.6
EBIT   [+]85.1148.6138.1124.8109.296.595.693.9
            EBIT margin  9.0%16.0%15.2%15.2%17.5%19.9%22.1%21.5%
Non-recurring items   [+]78.29.444.534.124.5 12.620.1
Interest expense, net   [+]21.816.98.421.610.00.2-3.1 
Other income (expense), net   [+]-1.7-4.86.6-8.7   6.2
Pre-tax income  -16.7117.591.960.474.696.386.180.0
Income taxes  18.025.040.728.537.638.934.030.2
            Tax rate   21.3%44.3%47.1%50.3%40.4%39.5%37.7%
Earnings from continuing ops  -34.792.551.232.037.157.452.154.0
Earnings from discontinued ops       -4.8-11.7-4.2
Net income  -34.792.551.232.037.152.740.449.8
            Net margin  -3.6%10.0%5.6%3.9%6.0%10.9%9.3%11.4%
   
Basic EPS   [+]($1.08)$2.77$1.52$0.95$1.11$1.69$1.52$1.58
Diluted EPS   [+]($1.08)$2.75$1.50$0.94$1.10$1.67$1.51$1.58
   
Dividends per share   [+]$1.66$1.50$1.05$0.90$0.70$0.60$0.44$0.74
   
Shares outstanding (basic)   [+]32.133.433.733.533.534.134.334.1
Shares outstanding (diluted)   [+]32.133.734.033.933.834.434.634.3
   
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