|
Concept
|
2014 | 2012 |
|---|---|---|
| Revenue |
$468.5M
9.14%
YoY
|
$423.1M
-0.79%
YoY
|
| Cost Of Revenue |
N/A
|
N/A
|
| Gross Profit |
N/A
|
N/A
|
| Selling, General & Admin |
$34.52M
1.73%
YoY
|
$30.49M
-26.65%
YoY
|
| Research & Development |
N/A
|
N/A
|
| Depreciation & Amortization |
$154.4M
2.29%
YoY
|
$142.7M
36.05%
YoY
|
| Operating Expenses |
$34.52M
1.73%
YoY
|
$30.49M
-26.65%
YoY
|
| Operating Profit |
$111.6M
784.97%
YoY
|
$79.79M
-39.46%
YoY
|
| Interest Expense |
$50.91M
18.17%
YoY
|
$38.66M
17.45%
YoY
|
| Other Income/Expense, Net |
-$43.07M
-13.69%
YoY
|
-$22.68M
-260.18%
YoY
|
| Pretax Income |
$68.57M
-283.88%
YoY
|
$57.11M
-60.87%
YoY
|
| Income Tax |
$24.69M
-298.64%
YoY
|
$22.01M
-57.79%
YoY
|
| Net Earnings |
$43.88M
-276.5%
YoY
|
$35.10M
-62.59%
YoY
|
| Basic Earnings Per Share |
$3.61
-276.96%
YoY
|
$2.89
-62.56%
YoY
|
| Diluted Earnings Per Share |
$3.61
-276.96%
YoY
|
$2.89
-62.52%
YoY
|
| COMMON SHARES |
N/A
|
N/A
|
| Basic Shares Outstanding |
12.17M shares
0.02%
YoY
|
12.16M shares
0.02%
YoY
|
| Diluted Shares Outstanding |
12.17M shares
0.02%
YoY
|
12.16M shares
0.02%
YoY
|
|
Concept
|
2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue |
$161.5M
299.49%
YoY
|
$55.44M
1.57%
YoY
|
$42.20M
-42.38%
YoY
|
$30.31M
-52.74%
YoY
|
$40.42M
-57.31%
YoY
|
$54.58M
-54.24%
YoY
|
$73.23M
-43.62%
YoY
|
$64.14M
-48.52%
YoY
|
$94.67M
-15.67%
YoY
|
$119.3M
7.3%
YoY
|
$129.9M
31.32%
YoY
|
$124.6M
16.6%
YoY
|
$112.3M
10.49%
YoY
|
$111.2M
3.16%
YoY
|
$98.92M
-5.44%
YoY
|
$106.9M
-2.02%
YoY
|
$101.6M
-4.72%
YoY
|
$107.8M
6.63%
YoY
|
| Cost Of Revenue |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Gross Profit |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Selling, General & Admin |
N/A
|
$5.621M
10.74%
YoY
|
$13.61M
17.87%
YoY
|
$4.133M
-58.36%
YoY
|
N/A
|
$5.076M
525.89%
YoY
|
$11.54M
-45.94%
YoY
|
$9.926M
N/A
|
N/A
|
$811.0K
N/A
|
$21.35M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Research & Development |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Depreciation & Amortization |
N/A
|
$38.35M
4.04%
YoY
|
$38.18M
-9.36%
YoY
|
$38.61M
-9.47%
YoY
|
N/A
|
$36.86M
-0.48%
YoY
|
$42.12M
8.14%
YoY
|
$42.65M
17.65%
YoY
|
N/A
|
$37.04M
6.04%
YoY
|
$38.95M
8.58%
YoY
|
$36.26M
-7.19%
YoY
|
N/A
|
$34.93M
-7.26%
YoY
|
$35.87M
3.7%
YoY
|
$39.06M
25.07%
YoY
|
N/A
|
$37.66M
45.4%
YoY
|
| Operating Expenses |
N/A
|
$5.621M
10.74%
YoY
|
$13.61M
17.87%
YoY
|
$4.133M
-58.36%
YoY
|
N/A
|
$5.076M
525.89%
YoY
|
$11.54M
-45.94%
YoY
|
$9.926M
N/A
|
N/A
|
$811.0K
N/A
|
$21.35M
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Operating Profit |
$105.5M
-268.87%
YoY
|
-$13.01M
-34.07%
YoY
|
-$33.57M
203.54%
YoY
|
-$36.58M
81.24%
YoY
|
-$62.46M
1825.28%
YoY
|
-$19.74M
-143.32%
YoY
|
-$11.06M
-131.83%
YoY
|
-$20.18M
-158.36%
YoY
|
-$3.244M
-113.2%
YoY
|
$45.57M
34.34%
YoY
|
$34.74M
594.36%
YoY
|
$34.58M
-167.96%
YoY
|
$24.58M
132.12%
YoY
|
$33.92M
57.22%
YoY
|
$5.003M
-75.99%
YoY
|
-$50.88M
-289.9%
YoY
|
$10.59M
9.91%
YoY
|
$21.57M
-34.38%
YoY
|
| Interest Expense |
N/A
|
$26.58M
95.95%
YoY
|
$26.56M
95.14%
YoY
|
$17.09M
28.7%
YoY
|
N/A
|
$13.57M
7.58%
YoY
|
$13.61M
5.95%
YoY
|
$13.28M
6.04%
YoY
|
N/A
|
$12.61M
36.14%
YoY
|
$12.85M
25.04%
YoY
|
$12.52M
18.45%
YoY
|
N/A
|
$9.262M
-5.35%
YoY
|
$10.27M
10.84%
YoY
|
$10.57M
20.63%
YoY
|
N/A
|
$9.786M
12.26%
YoY
|
| Other Income/Expense, Net |
N/A
|
-$143.3M
-2814.93%
YoY
|
-$80.05M
219.71%
YoY
|
-$17.73M
122.93%
YoY
|
N/A
|
$5.277M
-305.01%
YoY
|
-$25.04M
24.44%
YoY
|
-$7.952M
-52.45%
YoY
|
N/A
|
-$2.574M
-84.92%
YoY
|
-$20.12M
247.2%
YoY
|
-$16.72M
10.33%
YoY
|
N/A
|
-$17.07M
-47.08%
YoY
|
-$5.795M
-119.45%
YoY
|
-$15.16M
2.61%
YoY
|
N/A
|
-$32.25M
-138.76%
YoY
|
| Pretax Income |
N/A
|
-$156.3M
980.63%
YoY
|
-$113.6M
214.75%
YoY
|
-$54.30M
93.02%
YoY
|
N/A
|
-$14.46M
-133.64%
YoY
|
-$36.10M
-346.91%
YoY
|
-$28.13M
-257.55%
YoY
|
N/A
|
$42.99M
155.11%
YoY
|
$14.62M
-1945.83%
YoY
|
$17.86M
-127.04%
YoY
|
N/A
|
$16.85M
-257.89%
YoY
|
-$792.0K
-101.56%
YoY
|
-$66.04M
-649.28%
YoY
|
N/A
|
-$10.67M
-109.2%
YoY
|
| Income Tax |
N/A
|
-$7.504M
48.92%
YoY
|
-$32.68M
156.0%
YoY
|
-$19.04M
92.31%
YoY
|
N/A
|
-$5.039M
-132.38%
YoY
|
-$12.76M
-341.19%
YoY
|
-$9.902M
-253.16%
YoY
|
N/A
|
$15.56M
163.72%
YoY
|
$5.292M
2132.91%
YoY
|
$6.465M
-126.04%
YoY
|
N/A
|
$5.901M
-268.74%
YoY
|
$237.0K
-98.67%
YoY
|
-$24.83M
-685.08%
YoY
|
N/A
|
-$3.497M
-108.42%
YoY
|
| Net Earnings |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
-$4.267M
-166.41%
YoY
|
$27.43M
150.47%
YoY
|
$9.327M
-1006.41%
YoY
|
$11.39M
-127.64%
YoY
|
$6.425M
282.9%
YoY
|
$10.95M
-252.61%
YoY
|
-$1.029M
-103.14%
YoY
|
-$41.21M
-629.75%
YoY
|
$1.678M
-110.83%
YoY
|
-$7.176M
-109.63%
YoY
|
| Basic Earnings Per Share |
-$1.54
-60.31%
YoY
|
-$10.62
1279.22%
YoY
|
-$6.65
246.35%
YoY
|
-$2.90
93.33%
YoY
|
-$3.88
1008.57%
YoY
|
-$0.77
-134.22%
YoY
|
-$1.92
-349.35%
YoY
|
-$1.50
-259.57%
YoY
|
-$0.35
-166.04%
YoY
|
$2.25
150.0%
YoY
|
$0.77
-1062.5%
YoY
|
$0.94
-127.73%
YoY
|
$0.53
278.57%
YoY
|
$0.90
-252.54%
YoY
|
-$0.08
-102.96%
YoY
|
-$3.39
-629.69%
YoY
|
$0.14
-111.02%
YoY
|
-$0.59
-109.62%
YoY
|
| Diluted Earnings Per Share |
-$1.54
-60.31%
YoY
|
-$10.62
1279.22%
YoY
|
-$6.65
246.35%
YoY
|
-$2.90
93.33%
YoY
|
-$3.88
1008.57%
YoY
|
-$0.77
-134.22%
YoY
|
-$1.92
-349.35%
YoY
|
-$1.50
-259.57%
YoY
|
-$0.35
-166.04%
YoY
|
$2.25
150.0%
YoY
|
$0.77
-1062.5%
YoY
|
$0.94
-127.73%
YoY
|
$0.53
278.57%
YoY
|
$0.90
-252.54%
YoY
|
-$0.08
-102.96%
YoY
|
-$3.39
-629.69%
YoY
|
$0.14
-111.02%
YoY
|
-$0.59
-109.62%
YoY
|
| COMMON SHARES |
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
N/A
|
| Basic Shares Outstanding |
17.61M shares
44.68%
YoY
|
14.01M shares
15.14%
YoY
|
12.17M shares
0.0%
YoY
|
12.17M shares
0.0%
YoY
|
12.17M shares
0.0%
YoY
|
12.17M shares
0.03%
YoY
|
12.17M shares
0.03%
YoY
|
12.17M shares
0.03%
YoY
|
12.17M shares
0.04%
YoY
|
12.17M shares
0.01%
YoY
|
12.17M shares
0.01%
YoY
|
12.17M shares
0.01%
YoY
|
12.17M shares
0.01%
YoY
|
12.17M shares
0.01%
YoY
|
12.17M shares
0.01%
YoY
|
12.17M shares
0.01%
YoY
|
12.16M shares
0.01%
YoY
|
12.16M shares
0.01%
YoY
|
| Diluted Shares Outstanding |
17.61M shares
44.68%
YoY
|
14.01M shares
15.14%
YoY
|
12.17M shares
0.0%
YoY
|
12.17M shares
0.0%
YoY
|
12.17M shares
0.0%
YoY
|
12.17M shares
0.03%
YoY
|
12.17M shares
0.03%
YoY
|
12.17M shares
0.03%
YoY
|
12.17M shares
0.04%
YoY
|
12.17M shares
0.01%
YoY
|
12.17M shares
0.01%
YoY
|
12.17M shares
0.01%
YoY
|
12.17M shares
0.01%
YoY
|
12.17M shares
0.01%
YoY
|
12.17M shares
0.01%
YoY
|
12.17M shares
0.01%
YoY
|
12.16M shares
0.01%
YoY
|
12.16M shares
0.01%
YoY
|
Loading...