|
Total Revenue
|
|
$862k
|
$3.5m
|
$131.5m
|
$11.2m
|
$29.8m
|
$88.0m
|
$59.2m
|
$125.1m
|
$122.3m
|
$285.2m
|
|
Cost of Goods and Services Sold
|
|
$577k
|
$2.3m
|
$88.1m
|
$7.5m
|
$24.8m
|
$37.8m
|
$37.4m
|
$52.8m
|
$92.7m
|
$200.8m
|
|
Gross Profit (derived)
|
|
$285k
|
$1.1m
|
$43.4m
|
$3.7m
|
$5.0m
|
$50.2m
|
$21.8m
|
$72.3m
|
$29.7m
|
$84.5m
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)
|
|
($37.4m)
|
($27.3m)
|
($24.8m)
|
($23.4m)
|
($19.5m)
|
$14.5m
|
($40.1m)
|
$20.9m
|
($32.9m)
|
$6.4m
|
|
Additional Financial Items
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from Equity Method Investments
|
|
—
|
($220k)
|
$0
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Amortization of Intangible Assets
|
|
$34.2m
|
$22.2m
|
$27.1m
|
$3.2m
|
$4.7m
|
$10.3m
|
$12.1m
|
$13.1m
|
$18.4m
|
$24.0m
|
|
Debt and Equity Securities, Gain (Loss)
|
|
—
|
—
|
—
|
—
|
$7.4m
|
$207.2m
|
($95.8m)
|
$24.7m
|
($2.6m)
|
$1.1m
|
|
Debt Securities, Realized Gain (Loss)
|
|
—
|
—
|
—
|
—
|
$7.4m
|
$116.1m
|
$125.3m
|
($10.9m)
|
$28.9m
|
($25k)
|
|
Equity Securities, FV-NI, Realized Gain (Loss)
|
|
—
|
—
|
—
|
—
|
$7.4m
|
$116.1m
|
$125.3m
|
($10.9m)
|
$28.9m
|
($25k)
|
|
Equity Securities without Readily Determinable Fair Value, Impairment Loss, Annual Amount
|
|
—
|
—
|
—
|
$145k
|
$176.2m
|
$102.1m
|
$0
|
$31.4m
|
$31.4m
|
$1.1m
|
|
Foreign Currency Transaction Gain (Loss), before Tax
|
|
—
|
—
|
—
|
$2k
|
($4.9m)
|
($89k)
|
($3.3m)
|
$53k
|
($370k)
|
$414k
|
|
Foreign Currency Transaction Gain (Loss), Realized
|
|
—
|
—
|
—
|
($2k)
|
($4.9m)
|
($89k)
|
($3.3m)
|
$53k
|
($370k)
|
$414k
|
|
Gain (Loss) on Investments
|
|
—
|
—
|
—
|
$669k
|
$13.7m
|
$839k
|
—
|
—
|
—
|
—
|
|
Goodwill, Impairment Loss
|
|
$0
|
$0
|
—
|
—
|
—
|
$0
|
$0
|
—
|
$0
|
$0
|
|
Income (Loss) from Continuing Operations before Income Taxes, Domestic
|
|
$36.6m
|
$24.6m
|
$103.7m
|
$19.0m
|
$112.3m
|
$175.6m
|
($126.8m)
|
$70.9m
|
($40.4m)
|
$28.8m
|
|
Interest and Other Income
|
|
—
|
—
|
($78.9m)
|
$5.5m
|
$838k
|
$501k
|
—
|
—
|
—
|
—
|
|
Interest Income, Other
|
|
$862k
|
—
|
$969k
|
—
|
—
|
$69k
|
$291k
|
$146k
|
—
|
—
|
|
Other Income
|
|
—
|
$1.0m
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Preferred Stock Dividends, Income Statement Impact
|
|
—
|
—
|
—
|
—
|
$1.4m
|
$1.5m
|
$2.8m
|
$1.4m
|
$0
|
—
|
|
Realized Investment Gains (Losses)
|
|
—
|
—
|
($19.1m)
|
—
|
($1.1m)
|
—
|
—
|
—
|
—
|
—
|
|
Undistributed Earnings (Loss) Allocated to Participating Securities, Basic
|
|
—
|
$33k
|
$0
|
—
|
$18.9m
|
$25.1m
|
$0
|
$3.9m
|
$0
|
—
|
|
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest
|
|
($36.6m)
|
$24.6m
|
($103.7m)
|
($19.0m)
|
$112.3m
|
$174.7m
|
($127.2m)
|
$67.4m
|
($38.1m)
|
$31.3m
|
|
Income (Loss) from Continuing Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest
|
|
$54.8m
|
$21.7m
|
$104.8m
|
($17.1m)
|
$113.4m
|
$150.4m
|
($110.9m)
|
$68.9m
|
($34.7m)
|
$24.5m
|
|
Net Income (Loss) Attributable to Parent
|
|
($54.1m)
|
$22.2m
|
($105.0m)
|
($17.1m)
|
$113.4m
|
$149.2m
|
($125.1m)
|
$67.1m
|
($36.1m)
|
$21.7m
|
|
Net Income (Loss) Available to Common Stockholders, Basic
|
|
($54.1m)
|
$22.1m
|
($105.0m)
|
($17.4m)
|
$90.3m
|
$118.8m
|
($133.0m)
|
$55.1m
|
($36.1m)
|
$21.7m
|
|
Net Income (Loss) Attributable to Noncontrolling Interest
|
|
($732k)
|
($496k)
|
$181k
|
($14k)
|
$0
|
$1.2m
|
$14.1m
|
$1.9m
|
$1.4m
|
$2.8m
|
|
Earnings Per Share, Basic
|
|
$0.00
|
$0.00
|
($2.10)
|
($0.35)
|
$1.85
|
$2.43
|
($3.13)
|
$0.73
|
($0.36)
|
$0.23
|
|
Earnings Per Share, Diluted
|
|
($1.08)
|
$0.44
|
($2.10)
|
($0.40)
|
$1.54
|
$1.91
|
($3.13)
|
$0.58
|
($0.36)
|
$0.22
|
|
Weighted Average Number of Shares Outstanding, Basic
|
|
50.1m
|
50.5m
|
50.0m
|
49.8m
|
48.8m
|
48.8m
|
42.5m
|
75.3m
|
99.2m
|
96.3m
|
|
Weighted Average Number of Shares Outstanding, Diluted
|
|
—
|
50.7m
|
50.0m
|
50.9m
|
57.4m
|
98.5m
|
42.5m
|
92.4m
|
99.2m
|
97.2m
|
|
General and Administrative Expense
|
|
$32.9m
|
$26.0m
|
$18.9m
|
$16.4m
|
$24.5m
|
$35.7m
|
$52.7m
|
$43.7m
|
$55.4m
|
$65.1m
|
|
Other Nonoperating Income (Expense)
|
|
$798k
|
$51.9m
|
($1.6m)
|
—
|
—
|
—
|
$5.4m
|
$15.5m
|
$17.0m
|
($2.0m)
|
|
Cost, Depreciation and Amortization
|
|
—
|
—
|
—
|
—
|
—
|
$438k
|
$1.4m
|
$1.4m
|
$2.6m
|
$4.4m
|
|
Current Income Tax Expense (Benefit)
|
|
$18.2m
|
$3.0m
|
$1.2m
|
$1.8m
|
$1.2m
|
($8.5m)
|
($1.1m)
|
($2.2m)
|
($3.1m)
|
($2.4m)
|
|
Interest Expense, Debt
|
|
—
|
—
|
—
|
—
|
$5.9m
|
$7.9m
|
$6.4m
|
$1.9m
|
$6.4m
|
$9.0m
|
|
Other Cost and Expense, Operating
|
|
$500k
|
$1.2m
|
$2.6m
|
$1.8m
|
—
|
—
|
—
|
—
|
—
|
—
|
|
Research and Development Expense
|
|
—
|
—
|
—
|
—
|
—
|
$200k
|
$626k
|
$735k
|
—
|
—
|
|
Selling and Marketing Expense
|
|
—
|
—
|
—
|
—
|
—
|
$1.5m
|
$8.6m
|
$6.9m
|
$7.2m
|
$13.0m
|
|
Income Tax Expense (Benefit)
|
|
$18.2m
|
$3.0m
|
$1.2m
|
($1.8m)
|
($1.2m)
|
$24.3m
|
($16.2m)
|
($1.5m)
|
($3.4m)
|
$6.8m
|