LINKEDIN CORP (LNKD) [Rocket]

In millions, except per share items	Dec-31-15	Dec-31-14	Dec-31-13	Dec-31-12	Dec-31-11	Dec-31-10	Dec-31-09	Dec-31-08
	10-K	10-K	10-K	10-K	10-K	10-K	10-K	S-1/A
Revenues:
Talent Solutions	1,877.2	1,327.7	910.3	546.6	260.9	101.9	36.1	17.4
Marketing Solutions	581.3	454.5	311.8	235.3	155.8	79.3	38.3	26.0
Premium Subscriptions	532.4	436.5	306.5	190.4	105.5	61.9	45.7	35.4
Total revenues	2,990.9	2,218.8	1,528.5	972.3	522.2	243.1	120.1	78.8
Revenue growth [+]	34.8%	45.2%	57.2%	86.2%	114.8%	102.4%	52.5%	142.5%
Talent Solutions	41.4%	45.9%	66.5%	109.5%	156.1%	181.9%	108.3%	132.4%
Marketing Solutions	27.9%	45.8%	32.5%	51.0%	96.5%	107.2%	47.4%	233.8%
Premium Subscriptions	22.0%	42.4%	60.9%	80.6%	70.3%	35.4%	29.0%	105.6%
Cost of goods sold	418.9	293.8	202.9	125.5	81.4	44.8	25.9	18.6
Gross profit	2,572.1	1,925.0	1,325.6	846.8	440.7	198.3	94.3	60.2
Gross margin	86.0%	86.8%	86.7%	87.1%	84.4%	81.6%	78.5%	76.4%
Selling, general and administrative [+]	1,526.9	1,115.7	747.7	452.9	239.6	94.0	46.3	30.0
Sales and marketing	1,048.1	774.4	522.1	324.9	164.7	59.0	26.8	17.0
General and administrative	478.7	341.3	225.6	128.0	74.9	35.1	19.5	13.0
Research and development	775.7	536.2	395.6	257.2	132.2	65.1	39.4	29.4
Adjusted EBITDA	779.8	592.2	376.2	223.0	98.7	48.0	14.7	5.5
Adjusted EBITDA margin	26.1%	26.7%	24.6%	22.9%	18.9%	19.7%	12.2%	6.9%
Stock-based compensation	510.3	319.1	193.9	86.3	29.8	8.8	6.2	4.6
EBITDA [+]	269.5	273.1	182.3	136.7	68.9	39.1	8.5	0.9
EBITDA growth	-1.3%	49.8%	33.4%	98.3%	76.2%	360.4%	892.9%	-48.9%
EBITDA margin	9.0%	12.3%	11.9%	14.1%	13.2%	16.1%	7.1%	1.1%
Depreciation	285.8	202.3	118.1	69.9	39.5	18.6	11.9	6.4
EBITA	-16.2	70.7	64.2	66.8	29.4	20.6	-3.4	-5.5
EBITA margin	-0.5%	3.2%	4.2%	6.9%	5.6%	8.5%	-2.8%	-7.0%
Amortization of intangibles	134.7	34.6	16.4	9.9	3.6	1.0
EBIT [+]	-150.9	36.1	47.8	56.9	25.8	19.6	-3.4	-5.5
EBIT growth	-517.7%	-24.4%	-15.9%	120.0%	32.0%	-683.5%	-39.1%	1175.2%
EBIT margin	-5.0%	1.6%	3.1%	5.8%	4.9%	8.1%	-2.8%	-7.0%
Interest expense, net [+]	40.3	1.8	-2.9	-1.0
Interest expense	50.9	6.8
Interest income	10.6	5.0	2.9	1.0
Other income (expense), net	-23.5	-3.1	-1.5	-0.8	-2.9	-0.6	0.2	1.3
Pre-tax income	-214.7	31.2	49.2	57.1	22.9	19.0	-3.1	-4.2
Income taxes	-50.0	46.5	22.5	35.5	11.0	3.6	0.8	0.3
Tax rate	23.3%	149.1%	45.6%	62.2%	48.1%	18.9%
Minority interest	-1.4	-0.4
Net income	-163.4	-14.9	26.8	21.6	11.9	3.4	-4.0	0.0
Net margin	-5.5%	-0.7%	1.8%	2.2%	2.3%	1.4%	-3.3%	0.0%

Basic EPS [+]	($1.27)	($0.12)	$0.24	$0.21	$0.15	$0.08	($0.10)	($0.11)
Growth	944.1%	-151.5%	14.6%	33.1%	91.0%	-183.7%	-9.6%
Diluted EPS [+]	($1.27)	($0.12)	$0.23	$0.19	$0.11	$0.07	($0.10)	($0.11)
Growth	944.1%	-153.9%	17.5%	67.4%	55.0%	-176.5%	-9.6%

Shares outstanding (basic) [+]	129.0	122.8	113.6	105.2	77.2	42.4	41.2	0.0
Growth	5.1%	8.1%	8.1%	36.3%	81.8%	3.1%	97057.3%	-99.9%
Shares outstanding (diluted) [+]	129.0	122.8	118.9	112.8	104.1	46.5	41.2	0.0
Growth	5.1%	3.2%	5.4%	8.4%	124.1%	12.8%	97057.3%	-99.9%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.