Global eagle entertainment inc. (ENT)
Income statement / TTM
Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11
Revenue:
Licensing

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Equipment

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Service Revenue

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Total revenue

-

-

-

-

-

-

-

-

-

-

-

-

529,755

486,226

449,431

439,542

426,030

413,794

406,303

402,072

387,735

366,596

338,491

303,177

259,722

193,222

138,009

92,014

69,210

0

0

0

-

-

-

-

Cost of sales:
Equipment

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Service

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Cost of Goods and Services Sold

523,725

528,881

525,577

528,091

512,393

494,335

478,717

470,076

462,120

451,849

442,246

399,242

365,470

327,393

295,501

286,498

279,156

275,495

277,657

286,182

281,873

271,710

252,094

227,306

197,938

156,849

125,111

94,013

76,897

0

0

0

-

-

-

-

Revenue

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

General and administrative

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

77,715

80,688

79,258

78,825

77,773

0

0

0

-

-

-

-

-

-

-

-

9,552

0

0

0

Gross margin

133,152

125,702

123,144

129,125

134,701

151,749

154,877

153,298

157,349

164,786

169,761

169,288

164,285

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Operating expenses:
Selling and Marketing Expense

28,759

30,393

32,707

36,219

37,624

40,085

40,428

39,580

40,938

41,761

40,819

37,281

30,941

24,200

20,629

19,102

17,705

16,208

15,369

13,727

13,287

12,023

11,801

10,878

10,330

9,499

6,518

0

-

0

0

-

-

-

-

-

Depreciation and amortization

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Research and Development Expense

26,652

26,877

27,614

31,361

32,740

34,396

38,247

36,317

35,608

39,559

36,147

36,621

37,718

32,241

32,091

30,126

28,610

28,858

28,304

26,318

23,010

18,721

13,791

11,653

9,068

6,335

4,811

3,334

2,646

0

0

0

-

-

-

-

Salaries and wages

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

General and administrative

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

0

0

0

-

-

-

-

Amortization of intangible assets

28,646

30,266

32,935

35,492

38,440

41,657

43,191

43,694

43,955

44,442

42,627

39,253

35,648

31,775

29,895

28,414

26,994

25,212

23,975

24,116

24,552

27,425

25,597

22,467

17,281

8,482

4,267

0

-

0

0

-

-

-

-

-

Goodwill impairment

-

-

-

-

-

-

-

-

167,000

142,000

142,000

142,000

64,000

0

0

0

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Restructuring charges

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

411

1,985

4,525

4,525

4,223

2,606

0

0

-

0

-

-

-

-

-

-

-

-

-

-

Total operating expenses

197,900

213,450

216,451

228,739

244,784

344,200

358,256

361,252

437,157

412,484

413,149

428,371

326,948

307,951

349,701

372,548

434,841

432,696

429,838

433,693

424,718

400,636

371,318

335,941

305,246

243,556

185,622

0

-

0

0

-

-

-

-

-

Other operating expenses

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Total operating expenses

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Loss from operations

-64,748

-87,748

-93,307

-99,614

-110,083

-192,451

-203,379

-207,954

-279,808

-247,698

-243,388

-259,083

-162,663

-76,927

-52,124

-9,774

-8,811

-18,902

-23,535

-31,621

-36,983

-34,040

-32,827

-32,764

-45,524

-46,931

-48,090

-47,163

-28,836

-36,251

-28,607

-22,222

-18,408

0

0

0

Other income (expense), net:
Interest Income (Expense), Nonoperating, Net

-89,711

-88,305

-84,472

-81,898

-76,218

-69,919

-68,035

-63,087

-58,454

-54,304

-42,552

-28,358

-18,198

-8,690

-3,081

-3,051

-2,492

-1,599

-621

4

88

-1,636

-2,078

-2,402

-2,417

-707

-7,572

0

-

0

0

-

-

-

-

-

Gain (Loss) on Extinguishment of Debt

-

-

-

-

-

-

-

-

-14,389

-14,389

-14,389

-14,389

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Income (Loss) from Equity Method Investments

9,980

-42,145

-43,253

-45,342

-46,310

-12,723

-12,975

-12,802

-12,424

5,674

5,969

5,368

3,829

2,065

0

0

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Derivative, Gain (Loss) on Derivative, Net

1,066

1,316

1,126

471

97

552

944

1,154

3,510

10,204

11,199

22,570

25,515

16,054

12,986

16,849

11,938

6,356

2,980

9,517

-6,955

-56,299

-48,813

-74,864

-63,961

0

0

0

-

-

-

-

-

-

-

-

Interest income

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

0

0

-

Interest expense

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Change in fair value of derivatives

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

Other Nonoperating Income (Expense)

-504

-680

-1,066

-1,634

-1,017

-1,301

-836

490

-436

-1,661

-907

-7,494

-6,326

-3,948

-5,155

336

-1,140

-2,790

-3,198

-3,745

-2,770

-3,365

-1,780

-777

-1,000

796

38

-67

-23

0

0

0

-

-

-

-

Total other income (expense)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Loss before income taxes

-143,917

-217,562

-220,972

-228,017

-233,531

-275,842

-284,281

-282,199

-362,001

-302,174

-284,068

-281,386

-157,843

-71,446

-47,374

4,360

-505

-16,935

-24,374

-25,845

-46,620

-95,340

-85,498

-110,807

-112,902

-57,778

-61,395

-62,698

-42,803

0

0

0

-

-

-

-

Income Tax Expense (Benefit)

9,526

8,958

7,502

7,907

3,068

-14,015

-12,714

-12,412

-4,887

12,249

-41,967

-45,255

-44,911

-45,418

4,880

5,467

1,621

7,892

9,111

8,631

10,574

3,639

3,346

3,062

1,839

1,754

593

34

0

0

0

0

-

-

-

-

Net loss

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

0

0

0

Weighted average number of common shares outstanding, basic and diluted

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

4,417

Net loss per share – basic and diluted (in dollars per share)

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-0.61

-

-0.52

-0.76

-

-1.26

-0.06

-0.03

0.00

Weighted average shares outstanding – basic and diluted

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

44,014

-

20,352

20,352

-

-

5,245

4,752

-

Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

-153,443

-226,520

-228,474

-235,924

-236,599

-261,827

-271,567

-269,787

-357,114

-314,423

-242,101

-236,131

-112,932

-26,028

-52,254

-1,107

-2,126

-24,827

-33,485

-34,476

-57,194

-98,979

-88,844

-113,869

-114,741

-59,532

-61,988

-62,732

-42,803

0

0

0

-

-

-

-

Net income attributable to non-controlling interest

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

194

257

415

523

290

227

69

-39

0

0

0

0

-

-

-

-

Cumulative preferred stock dividends and accretion

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

-

-

-

Less: Accretion of preferred stock

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

Net loss attributable to Global Eagle Entertainment Inc. common stockholders

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-57,388

-99,236

-89,259

-114,392

-115,031

-53,828

-58,909

-61,317

-42,803

0

0

0

-

-

-

-

Earnings Per Share [Abstract]
Earnings Per Share, Basic

-9.75

-11.25

-10.50

-10.25

-29.75

-11.75

-12.50

-10.50

-1.51

-0.59

-0.52

-1.47

-1.07

0.23

-0.49

-0.03

-0.06

-0.09

0.17

-0.04

-0.36

-0.21

0.17

-0.37

-

-0.10

-0.24

-

-

-

-

-0.42

-

-

-

-

Earnings Per Share, Diluted

-9.75

-11.25

-10.50

-10.25

-29.75

-11.75

-12.50

-10.50

-1.51

-0.59

-0.52

-1.47

-1.07

0.23

-0.49

-0.03

-0.06

-0.09

-0.02

-0.06

-0.36

-0.21

-0.13

-0.37

-

-0.10

-0.24

-

-

-

-

-0.42

-

-

-

-

Weighted average shares outstanding:
Weighted Average Number of Shares Outstanding, Basic

3,715

3,709

3,690

3,673

3,674

3,656

3,642

3,632

89,222

89,194

85,496

85,440

85,369

82,874

78,127

78,643

78,476

77,753

77,111

76,874

76,313

72,877

71,988

71,978

-

55,166

54,843

-

-

-

-

20,352

-

-

-

-

Weighted Average Number of Shares Outstanding, Diluted

3,715

3,709

3,690

3,673

3,674

3,656

3,642

3,632

89,222

89,194

85,496

85,440

85,369

85,081

78,127

78,643

78,476

77,753

78,518

78,725

76,313

72,877

72,468

71,978

-

55,166

54,843

-

-

-

-

20,352

-

-

-

-