Total Revenue | 224.44M +10.1% | 203.85M -19.6% | 253.44M -52.0% | 527.51M +58.9% | 331.95M +147.2% | 134.31M +83.0% | 73.41M |
Operating Revenue | 224.44M +11.0% | 202.12M -20.2% | 253.16M -51.1% | 517.27M +57.4% | 328.56M +145.7% | 133.70M +83.1% | 73.02M |
Normalized EBITDA | 7.26M +118.4% | -39.51M -134.2% | 115.37M -69.1% | 372.85M +92.3% | 193.86M +394.5% | 39.20M +2825.4% | 1.34M |
Tax Rate for Calcs | 0.271 -9.7% | 0.3 +11.1% | 0.27 +80.0% | 0.15 -6.3% | 0.16 -40.7% | 0.27 0.0% | 0.27 |
Tax Effect of Unusual Items | -1.16M -108.2% | 14.13M +350.1% | -5.65M -391.3% | -1.15M | 0 +100.0% | -18.01M | 0 |
Total Operating Income as Reported | -149.37M +11.8% | -169.43M -856.2% | -17.72M -105.4% | 327.41M +98.0% | 165.34M +576.5% | -34.70M -355.4% | -7.62M |
Average Dilution Earnings | 0 +100.0% | -31.68M | 0 -100.0% | 4.44M +31.8% | 3.37M | 0 | 0 |
Other Income Expense | 58.80M -37.1% | 93.41M +169.0% | 34.72M +189.8% | 11.98M +254.4% | 3.38M +105.1% | -66.47M -1653.0% | 4.28M |
Other Non-operating Income (expense) | 63.08M +36.6% | 46.18M -17.6% | 56.05M +187.0% | 19.53M +420.8% | 3.75M | 0 -100.0% | 4.28M |
Special Income Charges | -4.29M -109.1% | 47.23M +321.4% | -21.33M -182.5% | -7.55M | 0 +100.0% | -66.72M | 0 |
Other Special Charges | 4.29M +109.1% | -47.23M -321.4% | 21.33M +182.5% | 7.55M | 0 -100.0% | 66.61M | - |
Research and Development | 24.21M +160.0% | 9.31M -37.6% | 14.93M +251.3% | 4.25M +1.2% | 4.20M | 0 | 0 |
Cost of Revenue | 282.06M +4.2% | 270.64M +82.3% | 148.42M +34.2% | 110.57M +9.9% | 100.64M +42.3% | 70.73M +4.3% | 67.83M |
Gross Profit | -57.62M +13.7% | -66.79M -163.6% | 105.02M -74.8% | 416.94M +80.2% | 231.32M +263.8% | 63.58M +1039.4% | 5.58M |
Operating Expense | 87.47M -9.8% | 96.95M -4.4% | 101.41M +23.7% | 81.97M +25.0% | 65.59M +107.8% | 31.57M +139.2% | 13.20M |
Selling General and Administrative | 112.07M +34.5% | 83.30M +5.1% | 79.25M +4.5% | 75.86M +33.9% | 56.65M +111.6% | 26.77M +141.2% | 11.10M |
General and Administrative Expense | - | - | - | 75.84M +32.5% | 57.22M +113.7% | 26.77M +141.2% | 11.10M |
Other General and Administrative | - | - | - | 75.84M +32.5% | 57.22M +113.7% | 26.77M +141.2% | 11.10M |
Other Operating Expenses | -48.80M -1221.9% | 4.35M -39.8% | 7.23M +286.6% | 1.87M -60.6% | 4.75M +1.9% | 4.66M +123.0% | 2.09M |
Operating Income | -145.09M +11.4% | -163.74M -4635.7% | 3.61M -98.9% | 334.96M +102.1% | 165.72M +417.7% | 32.01M +520.1% | -7.62M |
Net Non Operating Interest Income Expense | -31.48M -36.8% | -23.01M -338.3% | -5.25M +9.3% | -5.79M +34.9% | -8.90M -77.6% | -5.01M -46.9% | -3.41M |
Non-operating Interest Expense | 31.48M +36.8% | 23.01M +338.3% | 5.25M -9.3% | 5.79M -34.9% | 8.90M +77.6% | 5.01M +46.9% | 3.41M |
Non-operating Interest Income | - | - | - | - | - | 0 | 0 |
Pre-tax Income | -117.77M -26.2% | -93.35M -382.2% | 33.08M -90.3% | 341.15M +113.0% | 160.19M +506.0% | -39.46M -484.6% | -6.75M |
Write-offs | - | - | - | 0 -100.0% | 1.81M | 0 | 0 |
Gain on Sale of Property, Plant and Equipment | - | - | - | 0 | 0 | 0 -100.0% | 3.79M |
Provision for Income Taxes | -31.90M -14.3% | -27.92M -418.4% | 8.77M -83.2% | 52.15M +107.3% | 25.16M +242.6% | -17.64M | 0 |
Net Income Common Stockholders | -85.87M -31.3% | -65.42M -369.1% | 24.31M -91.6% | 289.00M +114.0% | 135.04M +718.9% | -21.82M -223.3% | -6.75M |
Net Income | -85.87M -31.3% | -65.42M -369.1% | 24.31M -91.6% | 289.00M +114.0% | 135.04M +718.9% | -21.82M -223.3% | -6.75M |
Net Income Including Non-Controlling Interests | -85.87M -31.3% | -65.42M -369.1% | 24.31M -91.6% | 289.00M +114.0% | 135.04M +718.9% | -21.82M -223.3% | -6.75M |
Net Income from Continuing Operations | -85.87M -31.3% | -65.42M -369.1% | 24.31M -91.6% | 289.00M +114.0% | 135.04M +718.9% | -21.82M -223.3% | -6.75M |
Diluted NI Available to Com Stockholders | -85.87M +11.6% | -97.11M -499.5% | 24.31M -91.7% | 293.44M +112.0% | 138.40M +734.3% | -21.82M -223.3% | -6.75M |
Basic EPS | -0.5 | - | 0.14 -91.5% | 1.64 +110.3% | 0.78 +388.9% | -0.27 -170.0% | -0.1 |
Diluted EPS | -0.5 | - | 0.14 -90.8% | 1.52 +108.2% | 0.73 +370.4% | -0.27 -170.0% | -0.1 |
Weighted Average Shares (basic) | 170.13M | - | 177.18M +0.4% | 176.52M +1.8% | 173.47M +117.7% | 79.69M +15.7% | 68.88M |
Weighted Average Shares (diluted) | 170.13M | - | 178.15M -7.9% | 193.45M +1.9% | 189.84M +138.2% | 79.69M +15.7% | 68.88M |
Total Expenses | 369.53M +0.5% | 367.60M +47.1% | 249.83M +29.7% | 192.55M +15.8% | 166.23M +62.5% | 102.30M +26.2% | 81.03M |
Net Income from Continuing and Discontinued Operation | -85.87M -31.3% | -65.42M -369.1% | 24.31M -91.6% | 289.00M +114.0% | 135.04M +718.9% | -21.82M -223.3% | -6.75M |
Normalized Income | -82.75M +16.0% | -98.52M -346.4% | 39.98M -86.5% | 295.40M +118.2% | 135.36M +403.6% | 26.88M +498.2% | -6.75M |
Interest Expense | 31.48M +36.8% | 23.01M +338.3% | 5.25M -9.3% | 5.79M -34.9% | 8.90M +77.6% | 5.01M +46.9% | 3.41M |
Net Interest Income | -31.48M -36.8% | -23.01M -338.3% | -5.25M +9.3% | -5.79M +34.9% | -8.90M -77.6% | -5.01M -46.9% | -3.41M |
Interest Income | - | - | - | - | - | 0 | 0 |
EBIT | -86.29M -22.7% | -70.34M -283.5% | 38.33M -89.0% | 346.94M +105.2% | 169.10M +590.9% | -34.45M -931.4% | -3.34M |
EBITDA | 2.97M -61.5% | 7.72M -91.8% | 94.04M -74.3% | 365.29M +88.8% | 193.48M +803.1% | -27.52M -2153.7% | 1.34M |
Reconciled Cost of Revenue | 282.06M +4.2% | 270.64M +82.3% | 148.42M +34.2% | 110.57M +9.9% | 100.64M +42.3% | 70.73M +4.3% | 67.83M |
Reconciled Depreciation | 89.27M +14.4% | 78.06M +40.1% | 55.71M +203.4% | 18.36M -24.7% | 24.38M +251.8% | 6.93M +47.8% | 4.69M |
Net Income from Continuing Operation Net Minority Interest | -85.87M -31.3% | -65.42M -369.1% | 24.31M -91.6% | 289.00M +114.0% | 135.04M +718.9% | -21.82M -223.3% | -6.75M |
Total Unusual Items Excluding Goodwill | -4.29M -109.1% | 47.23M +321.4% | -21.33M -182.5% | -7.55M | 0 +100.0% | -66.72M | 0 |
Total Unusual Items | -4.29M -109.1% | 47.23M +321.4% | -21.33M -182.5% | -7.55M | 0 +100.0% | -66.72M | 0 |