Stock Analysis on Net

Time Warner Cable Inc. (NYSE:TWC)

$22.49

This company has been moved to the archive! The financial data has not been updated since April 28, 2016.

Common-Size Income Statement

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Time Warner Cable Inc., common-size consolidated income statement

Microsoft Excel
12 months ended: Dec 31, 2015 Dec 31, 2014 Dec 31, 2013 Dec 31, 2012 Dec 31, 2011
Revenue
Programming and content
Gross profit
Sales and marketing
Technical operations
Customer care
Other operating
Depreciation
Amortization
Merger-related and restructuring costs
Asset impairments
Operating income
Interest expense
Interest income
Interest expense, net
Income from equity-method investments, net
Gain on settlement of Verizon Wireless agency agreement
Gain on sale of investment in Clearwire
Other investment losses
Other
Other income, net
Income before income taxes
Income tax provision
Net income
Net income attributable to noncontrolling interests
Net income attributable to TWC shareholders

Based on: 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31).


The financial data over the five-year period reveals several notable trends and shifts in the company's cost structure, profitability, and other income components.

Revenue Composition and Gross Profit
Revenue consistently represents 100% each year, serving as the base for all relative measures. The proportion of programming and content costs as a percentage of revenue decreased sharply from -46.44% in 2011 to approximately -22% in the subsequent years, before gradually increasing to -24.54% in 2015. Correspondingly, gross profit margin rose markedly from 53.56% in 2011 to above 75% in the following years, demonstrating improved efficiency or cost management relative to revenue.
Operating Expenses
Operating expenses such as sales and marketing, technical operations, and customer care exhibited slight upward trends as a percentage of revenue. Sales and marketing expenses grew from around -8.49% in 2012 to -10.04% in 2015. Technical operations costs remained fairly stable with a slight increase from -6.71% to -7.04% over the same period, and customer care expenses also grew marginally from -3.46% to -3.8%. Other operating expenses decreased as a proportion of revenue after peaking at -22.76% in 2012, improving to around -20.24% by 2015.
Depreciation and Amortization
Depreciation stayed relatively stable, fluctuating around the 14-15% range of revenue throughout the five years. Amortization costs slightly increased from near zero in 2011 to just over -0.5% in later years, indicating a gradual rise in intangible asset amortization expenses.
Non-Recurring and Restructuring Costs
Merger-related and restructuring costs saw an increase over time, rising from -0.36% of revenue in 2011 to nearly -1% in 2014, with a slight decline in 2015. Asset impairments were noted only in 2011 and not recorded subsequently, suggesting a one-time charge.
Operating Income
Operating income remained relatively stable at around 20% of revenue from 2011 to 2014 but declined to 17.89% in 2015, indicating some pressure on core profitability in the final year.
Interest Expenses and Income
Interest expense as a percentage of revenue exhibited a consistent downward trend from -7.75% in 2011 to -5.92% in 2015, reflecting potentially lower debt levels or favorable interest rates. Interest income was negligible and inconsistent, having minimal impact on net interest expense.
Investment Results and Other Income
Income from equity-method investments fluctuated, with a notable positive spike to 2.12% in 2012 followed by much smaller gains in later years. Significant one-time gains appear in 2012 from the sale of Clearwire investments and in 2015 from a Verizon Wireless settlement. These items led to an overall increase in other income/net from negative or minimal in earlier years to 0.63% in 2015.
Income Before Taxes and Net Income
Income before income taxes increased from 12.51% in 2011 to 15.6% in 2012, then gradually declined to 12.61% by 2015. The income tax provision remained relatively steady between -4% and -5.5%. Net income margins peaked at 10.1% in 2012 before declining to 7.78% in 2015, mirroring the trend in pretax income and pointing to slightly decreasing profitability toward the end of the period.