Rocket


Overview
Financials
News + Filings
Key Docs
Charts
Transactions
Holdings
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Segments

Common Size IS
Op Efficiency
Credit Analysis

DST SYSTEMS INC (DST)

Income Statement Business | Geographic

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsDec-31-17Dec-31-16Dec-31-15Dec-31-14Dec-31-13Dec-31-12Dec-31-11Dec-31-10
   10-K10-K10-K10-K10-K10-K10-K10-K
Revenues:  
    Domestic Financial Services  1,299.01,068.81,043.8     
    International Financial Services  550.6112.195.1     
    Customer Communications  504.678.165.6 1,273.61,286.71,216.81,139.9
    Healthcare Services  426.0434.7384.6389.0339.5305.7276.1 
    Other     1,115.81,045.5984.2895.81,188.6
Total revenues  2,218.21,556.71,474.01,504.82,658.62,576.62,388.72,328.5
            Revenue growth   [+]42.5%5.6%-2.0%-43.4%3.2%7.9%2.6%5.0%
Cost of goods sold  1,677.01,117.41,059.11,056.12,058.81,986.51,865.41,713.1
Gross profit  541.2439.3414.9448.7599.8590.1523.3615.4
            Gross margin  24.4%28.2%28.1%29.8%22.6%22.9%21.9%26.4%
Selling, general and administrative  128.096.091.193.0143.3216.4131.6135.4
Equity in earnings  54.527.245.434.723.032.221.736.4
EBITDA   [+]467.7370.5369.2390.4479.5405.9413.4516.4
            EBITDA margin  21.1%23.8%25.0%25.9%18.0%15.8%17.3%22.2%
Depreciation  99.879.478.681.8128.0200.6123.0129.6
EBITA  367.9291.1290.6308.6351.5205.3290.4386.8
            EBITA margin  16.6%18.7%19.7%20.5%13.2%8.0%12.2%16.6%
Amortization of intangibles  28.216.612.511.215.315.88.65.8
EBIT   [+]339.7274.5278.1297.4336.2189.5281.8381.0
            EBIT margin  15.3%17.6%18.9%19.8%12.6%7.4%11.8%16.4%
Interest expense  26.823.523.826.334.543.546.546.1
Other income (expense), net   [+]219.028.2204.5473.6243.2373.538.7141.7
Pre-tax income  531.9279.2458.8744.7544.9519.5274.0476.6
Income taxes  84.3101.1149.2183.9192.3195.595.8159.1
            Tax rate  15.8%36.2%32.5%24.7%35.3%37.6%35.0%33.4%
Minority interest  0.6-0.9-0.1   4.91.0
Earnings from continuing ops  447.0179.0309.7560.8352.6324.0183.1318.5
Earnings from discontinued ops  4.5248.348.532.5    
Net income  451.5427.3358.2593.3352.6324.0183.1318.5
            Net margin  20.4%27.4%24.3%39.4%13.3%12.6%7.7%13.7%
   
Basic EPS   [+]$7.28$2.71$4.30$14.02$8.16$7.22$4.01$6.79
Diluted EPS   [+]$7.20$2.69$4.25$13.85$8.00$7.07$3.95$6.73
   
Dividends per share   [+]$0.72$0.66$0.60$1.20$1.20$0.80$0.70$0.60
   
Shares outstanding (basic)   [+]61.466.072.040.043.244.945.746.9
Shares outstanding (diluted)   [+]62.166.672.940.544.145.846.347.3
   
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