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

SILICON IMAGE INC (SIMG)

Income Statement Business | Product | Geographic | Customer

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsDec-31-14Dec-31-13Dec-31-12Dec-31-11Dec-31-10Dec-31-09Dec-31-08Dec-31-07
   10-K10-K10-K10-K10-K10-K10-K10-K
Revenues:  
    Billing location  258.1276.4252.4221.0191.3   
    Mobile  99.7149.1120.965.8    
    Consumer Electronics  85.765.164.687.9  199.6247.2
    Personal Computers  12.713.118.020.5  44.340.8
    Other        30.532.5
Total revenues   [+]258.1276.4252.4221.0191.3150.6274.4320.5
            Revenue growth   [+]-6.6%9.5%14.2%15.5%27.1%-45.1%-14.4%8.7%
Cost of goods sold  100.5112.9109.890.077.568.6112.5135.2
Gross profit  157.6163.5142.5131.0113.982.0161.9185.3
            Gross margin  61.1%59.1%56.5%59.3%59.5%54.5%59.0%57.8%
Selling, general and administrative  63.764.757.455.346.755.071.770.3
Research and development  72.077.077.466.555.368.2  
Equity in earnings  0.20.51.81.0    
EBITDA   [+]30.729.615.715.819.2-33.58.641.2
            EBITDA margin  11.9%10.7%6.2%7.1%10.1%-22.2%3.1%12.8%
Depreciation  6.56.36.16.47.79.010.39.5
EBITA  24.223.49.69.411.6-42.4-1.731.7
            EBITA margin  9.4%8.4%3.8%4.2%6.0%-28.2%-0.6%9.9%
Amortization of intangibles  4.22.91.31.60.14.56.33.5
EBIT   [+]20.020.48.37.811.4-46.9-8.128.2
            EBIT margin  7.8%7.4%3.3%3.5%6.0%-31.1%-2.9%8.8%
Non-recurring items   [+]4.02.00.110.83.370.4  
Interest income         11.3
Other income (expense), net   [+]5.20.5-7.60.93.63.06.20.1
Pre-tax income  21.218.90.6-2.111.8-114.3-1.839.6
Income taxes  -21.07.010.08.63.614.8-11.920.6
            Tax rate   36.7%1691.4% 30.6% 656.0%52.0%
Minority interest  -0.1       
Net income  42.111.5-11.2-11.68.2-129.110.119.0
            Net margin  16.3%4.2%-4.4%-5.3%4.3%-85.7%3.7%5.9%
   
Basic EPS   [+]$0.54$0.15($0.14)($0.14)$0.11($1.72)$0.13$0.22
Diluted EPS   [+]$0.53$0.15($0.14)($0.14)$0.10($1.72)$0.13$0.22
   
Shares outstanding (basic)   [+]78.077.481.980.677.074.975.685.6
Shares outstanding (diluted)   [+]79.679.181.980.678.374.976.687.4
   
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