Rocket


Overview
Financials
News + Filings
Key Docs
Charts
Transactions
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Segments

Common Size IS
Op Efficiency
Credit Analysis

WINDSTREAM HOLDINGS, INC. (WIN)

Income Statement Business | Product

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsDec-31-19Dec-31-18Dec-31-17Dec-31-16Dec-31-15Dec-31-14Dec-31-13Dec-31-12
   10-K10-K10-K10-K10-K10-K10-K10-K
Revenues:  
    Enterprise  2,678.5265.03,032.9 2,708.92,003.01,937.0 
    Consumer & Small Business  2,074.72,140.52,258.5     
    Wholesale  480.4525.7399.0 794.0729.7  
    Small Business - CLEC       658.3765.5 
    Other   2,781.9162.5 2,095.72,256.63,073.0 
Total revenues   [+]5,115.45,713.15,852.90.05,598.65,647.65,775.55,908.3
            Revenue growth   [+]-10.5%-2.4% -100.0%-0.9%-2.2%-2.2%42.3%
Cost of goods sold   [+]7,992.95,416.57,443.54,826.0145.2156.6183.9206.6
Gross profit  -2,877.5296.6-1,590.6-4,826.05,453.45,491.05,591.65,701.7
            Gross margin  -56.3%5.2%-27.2% 97.4%97.2%96.8%96.5%
Selling, general and administrative      5,110.75,165.84,795.25,049.0
Other operating expenses  591.6541.5895.4-4,339.3291.9373.4471.9390.7
EBITDA   [+]-2,400.91,281.8-1,016.0776.81,417.31,338.23,006.92,856.5
            EBITDA margin  -46.9%22.4%-17.4% 25.3%23.7%52.1%48.3%
Depreciation  897.21,300.91,229.01,078.31,146.31,130.32,391.22,252.5
EBITA  -3,298.1-19.1-2,245.0-301.5271.0207.9615.7604.0
            EBITA margin  -64.5%-0.3%-38.4% 4.8%3.7%10.7%10.2%
Amortization of intangibles  171.0225.8241.0185.2220.2256.1291.2342.0
EBIT   [+]-3,469.1-244.9-2,486.0-486.750.8-48.2324.5262.0
            EBIT margin  -67.8%-4.3%-42.5% 0.9%-0.9%5.6%4.4%
Non-recurring items   [+]       22.4
Interest expense, net   [+]   -17.6  -1.0 
Other income (expense), net   [+]323.2872.3836.7-48.3805.8555.4642.5650.8
Pre-tax income  -3,477.8-273.9-2,524.7-523.543.4-64.6340.3265.3
Income taxes  -320.0449.1-408.1-140.016.0-25.1105.398.2
            Tax rate  9.2% 16.2%26.7%36.9%38.9%30.9%37.0%
Earnings from continuing ops  -3,157.8-723.0-2,116.6-383.527.4-39.5235.0167.1
Earnings from discontinued ops        6.00.9
Net income  -3,157.8-723.0-2,116.6-383.527.4-39.5241.0168.0
            Net margin  -61.7%-12.7%-36.2% 0.5%-0.7%4.2%2.8%
   
Basic EPS   [+]($74.13)($17.72)($62.62)($20.40)$0.28($0.40)$2.39$0.29
Diluted EPS   [+]($74.13)($17.72)($62.62)($20.40)$0.28($0.40)$2.39$0.29
   
Dividends per share   [+]  $1.91$3.12$3.73$6.05$6.04$1.01
   
Shares outstanding (basic)   [+]42.640.833.818.898.999.598.2584.5
Shares outstanding (diluted)   [+]42.640.833.818.898.999.598.2586.3
   
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