EchoStar Statements
SA
EchoStar Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
3 952.75
100
2 915.57
73.8
1 037.18
26.2
—
0
595.02
15.1
1 102.55
27.9
-65.369
-1.7
-161.75
-4.09
3.018
0.08
-224.1
-5.7
-16.646
-0.4
-205.59
-5.2
-0.757
271.59
4 014.84
100
2 920.26
72.7
1 094.58
27.3
—
0
624.42
15.6
1 109.82
27.6
-15.244
-0.4
-96.252
-1.7
1.196
-0.7
-110.3
-2.7
-1.925
-0.05
-107.38
-2.7
-0.395
271.52
15 709.82
100
11 392.9
72.5
4 316.92
27.5
—
0
2 666.68
17
3 931.57
25
385.35
2.5
-1 682.35
-10.7
-19.564
-0.1
-2 007.9
-12.8
-335.64
-2.1
-1 745.5
-11.1
-6.445
270.84
413.1
100
176.5
42.7
236.6
57.3
6.5
1.6
105
25.4
214.5
51.9
22.1
5.3
-1.3
-0.3
-11.8
-2.9
9.1
2.2
8.5
2.1
3.2
0.8
0.04
83.9
453.1
100
188.9
41.7
264.2
58.3
6.8
1.5
107.4
23.7
219.8
48.5
44.4
9.8
7.5
1.7
9.4
2.1
27.9
6.2
18.8
4.1
11.2
2.5
0.13
83.8
439.6
100
187
42.5
252.6
57.5
8.3
1.9
110.1
25
221.3
50.3
31.3
7.1
11
2.5
0.1
0.02
39.3
8.9
11.5
2.6
29
6.6
0.35
83.3
499.9
100
218
43.6
281.8
56.4
7.2
1.4
112.6
22.5
230.2
46
51.6
10.3
10.2
2
1
0.2
62.9
12.6
15.3
3.1
49.3
9.9
0.59
83.2
497.4
100
219.5
44.1
277.9
55.9
9.2
1.8
111.4
22.4
230.9
46.4
47
9.4
-14
-2.8
-0.3
-0.06
32.7
6.6
13.2
2.7
22.4
4.5
0.27
83.1
499.3
100
214.3
42.9
285
57.1
8.8
1.8
113.1
22.7
238.4
47.7
46.6
9.3
-32.7
-6.5
2.7
0.5
15.9
3.2
5.4
1.1
13.9
2.8
0.16
84.3
501.5
100
210.2
41.9
291.3
58.1
7.6
1.5
118.2
23.6
246.3
49.1
45.1
9
76.8
15.3
-0.2
-0.04
121.7
24.3
32.8
6.5
91.4
18.2
1.06
85.9
498.6
100
211.2
42.4
287.5
57.7
8.8
1.8
120.6
24.2
251.8
50.5
35.7
7.2
-58.4
-11.7
0.5
0.1
-77.5
-15.5
2.6
0.5
-76.3
-15.3
-0.88
86.7
504.7
100
200.5
39.7
304.2
60.3
8
1.6
113
22.4
241.6
47.9
62.6
12.4
-13.4
-2.7
0.8
0.2
50
9.9
19.7
3.9
33.4
6.6
0.38
88.5
499.8
100
194.1
38.8
305.8
61.2
7.4
1.5
114
22.8
240.4
48.1
65.3
13.1
3.6
0.7
-12.8
-2.6
56.2
11.2
21.2
4.2
37.3
7.5
0.41
90.7
482.6
100
177.9
36.9
304.6
63.1
7.5
1.6
114.1
23.6
251
52
53.7
11.1
47.2
9.8
-0.9
-0.2
99.7
20.7
22.1
4.6
78.5
16.3
0.84
93.9
489.3
100
196
40.1
293.3
59.9
8.1
1.7
120.5
24.6
261.5
53.4
31.8
6.5
-15.5
-3.2
0.6
0.1
15.2
3.1
17.8
3.6
0.1
0.02
—
98
473.5
100
183.7
38.8
289.8
61.2
7.7
1.6
115.4
24.4
252.8
53.4
37
7.8
-11.1
-2.3
0.3
0.06
26.2
5.5
3
0.6
25.4
5.4
0.26
98
459.5
100
173.6
37.8
285.9
62.2
7.4
1.6
113.8
24.8
251.1
54.6
34.8
7.6
-38.4
-8.4
-0.4
-0.09
-4
-0.9
10.9
2.4
-11.4
-2.5
-0.12
97.9
465.7
100
191.2
41.1
274.5
58.9
6.3
1.4
125.3
26.9
263.9
56.7
10.6
2.3
-75.6
-16.2
-0.3
-0.06
-65.2
-14.0004
-7.5
-1.6
-54.3
-11.7
-0.56
97.8
499
100
214.7
43
284.3
57
6.3
1.3
125.2
25.1
260.7
52.2
23.6
4.7
-73.3
-14.7
1.4
0.3
-48.4
-9.7
7.9
1.6
-53.1
-10.6
-0.54
96.7
472.3
100
195
41.3
277.2
58.7
6.1
1.3
122.6
26
251.2
53.2
26.1
5.5
-42.7
-9.04
-1.5
-0.3
-18.1
-3.8
5
1.1
-18.3
-3.9
-0.18
97.5
460.4
100
189.2
41.1
271.2
58.9
6.4
1.4
149.2
32.4
275.9
59.9
-4.7
-1.02
-20.7
-4.5
—
0
-25.3
-5.5
4.7
1
-5.7
-1.2
-0.05
96.4
454.4
100
188.4
41.5
266
58.5
6.9
1.5
112.1
24.7
237.9
52.4
28
6.2
-29.3
-6.4
—
0
-1.3
-0.3
2.9
0.6
14.2
3.1
0.14
95.4
454
100
191.6
42.2
262.4
57.8
7.2
1.6
122
26.9
247.7
54.6
14.7
3.2
-94.3
-20.8
14.6
3.2
-130.2
-28.7
-1.7
-0.4
-112.2
-24.7
-1.15
96.9
456.3
100
188.6
41.3
267.7
58.7
6.5
1.4
107.5
23.6
229.4
50.3
38.3
8.4
-30.2
-6.6
-3.2
-0.7
4.8
1.1
8
1.8
16.1
3.5
0.16
96.2
350.6
100
172.5
49.2
178.1
50.8
6.6
1.9
103.2
29.4
187.7
53.5
-9.6
-2.7
36.2
10.3
-0.3
-0.09
26.3
7.5
5.7
1.6
77.2
22
0.79
97.4
501.8
100
187.8
37.4
314
62.6
7.1
1.4
103.3
20.6
256
51
58
11.6
-84.8
-16.9
0.2
0.04
-26.6
-5.3
-5.4
-1.08
-21.6
-4.3
-0.22
95.9
506
200.2
305.9
8.3
102.2
252.7
53.2
-22.3
-1.6
18.4
10.1
313.2
3.22
97.1
481.2
190.7
290.5
8.3
91
234.1
56.4
-19.2
4.7
41.9
6.1
34.7
0.36
96.9
465.1
191.9
273.2
7.4
89.8
227.3
45.9
-38.7
2.5
9.6
3
6.9
0.07
96.8
433.2
175.7
257.4
7.7
83
205.8
51.7
-18.7
1.1
30.8
—
38.9
0.4
95.9
475.8
197
278.8
7.6
84.6
200.4
78.4
-32.2
-3.4
42.8
19
38.2
0.4
95.1
460
185.2
274.9
9
80.7
198.2
76.6
-26.7
0.4
50.3
17.4
36.6
0.38
94.4
442.7
174.3
268.3
7.6
79.2
192.9
75.4
-5.3
-2.2
67.9
23.7
56.1
0.59
94.3
432
168.7
263.3
6.9
80.5
197.5
65.7
-17.6
7.4
55.6
20.2
50.7
0.53
93.9
790.6
452.2
338.4
20.9
93.7
244.1
94.2
-19.8
2.1
68.8
6.4
66.3
0.71
93.4
760.9
427.7
333.2
19.9
91.8
244.6
88.6
-32.5
2.1
56.9
28.6
30.1
0.32
93.5
793.6
456.4
337.2
19.7
90.7
242.9
94.3
-31.1
-8.8
49.9
18.9
33.9
0.36
93.5
798.7
468.5
330.2
17.9
97.9
248.9
81.2
-32.7
-2.5
46
18.4
33.4
0.36
93.4
843.9
503.1
340.8
16
100.8
257.3
83.5
-38.7
5.3
50.1
2.6
54.8
0.59
92.3
895.8
552.5
343.4
15.7
93.1
251.1
92.3
-26.2
-1.5
64.5
6.1
64.1
0.69
93
879.8
541.6
338.2
14.6
90.5
245.8
92.5
-43.7
-0.2
48.5
18.9
33.8
0.36
92.7
826
530.8
295.3
14.6
87.6
235.4
59.8
-45.3
0.6
15.2
3.2
12.7
0.14
92.3
808.1
537.4
270.6
17.1
89.6
234.2
36.5
-39.6
1.5
-5.4
-10.2
4.5
0.05
96.6
848.9
581.9
267
17
84.3
226.1
40.9
-42.3
0.3
-1.1
-5.7
4.3
0.05
91.3
830
554.4
275.6
16.4
90.4
234.8
40.8
-31.2
-0.4
-25.5
-15.9
-9.8
-0.11
88.2
795.5
533.1
262.3
17.5
94.2
238.4
23.9
-31.6
5.5
-2.1
-5.6
3.5
0.04
89.6
786.2
529.8
256.4
19.2
85.9
222.9
33.5
-13.8
24.3
11.2
-15.6
26.2
0.295
88.7