Sirius XM Statements
SI
Sirius XM 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
2 178
100
1 023
47
1 155
53
71
3.3
428
19.7
632
29
523
24
-102
-4.7
2
0.09
405
18.6
89
4.1
316
14.5
0.082
3 855
2 162
100
1 037
48
1 125
52
86
4
434
20.1
660
30.5
465
21.5
-104
-4.8
12
0.6
345
16
80
3.7
265
12.3
0.069
3 865
2 288
100
1 065
46.5
1 223
53.5
88
3.8
469
20.5
706
30.9
517
22.6
-104
-4.5
-5
-0.2
382
16.7
30
1.3
352
15.4
0.09
3 900
2 271
100
1 057
46.5
1 214
53.5
72
3.2
443
19.5
645
28.4
569
25.1
-106
-4.7
-3
-0.1
455
20
92
4.1
363
16
0.09
3 865
2 250
100
1 061
47.2
1 189
52.8
83
3.7
470
20.9
692
30.8
497
22.1
-107
-4.8
—
0
372
16.5
62
2.8
310
13.8
0.08
3 873
2 144
100
1 024
47.8
1 120
52.2
79
3.7
461
21.5
676
31.5
444
20.7
-107
-5
3
0.1
308
14.4
75
3.5
233
10.9
0.06
3 939
2 283
100
1 053
46.1
1 230
53.9
77
3.4
465
20.4
674
29.5
556
24.4
-108
-4.7
-4
-0.2
450
19.7
85
3.7
365
16
0.09
3 957
2 280
100
1 041
45.7
1 239
54.3
70
3.1
499
21.9
703
30.8
536
23.5
-107
-4.7
-3
-0.1
357
15.7
110
4.8
247
10.8
0.06
3 968
2 253
100
1 046
46.4
1 207
53.6
72
3.2
503
22.3
710
31.5
497
22.1
-104
-4.6
-4
-0.2
388
17.2
96
4.3
292
13
0.07
4 005
2 186
100
989
45.2
1 197
54.8
67
3.1
485
22.2
687
31.4
510
23.3
-103
-4.7
2
0.09
409
18.7
100
4.6
309
14.1
0.08
4 024
2 281
100
1 048
45.9
1 233
54.1
68
3
549
24.1
751
32.9
482
21.1
-102
-4.5
1
0.04
374
16.4
55
2.4
319
14
0.08
4 062
2 198
100
997
45.4
1 201
54.6
68
3.1
465
21.2
668
30.4
533
24.2
-111
-5.05
-1
-0.05
433
19.7
90
4.1
343
15.6
0.08
4 119
2 159
100
982
45.5
1 177
54.5
65
3
459
21.3
655
30.3
522
24.2
-103
-4.8
5
0.2
560
25.9
127
5.9
433
20.1
0.1
4 163
2 058
100
939
45.6
1 119
54.4
64
3.1
424
20.6
620
30.1
499
24.2
-100
-4.9
3
0.1
157
7.6
-62
-3.01
219
10.6
0.05
4 222
2 189
100
968
44.2
1 221
55.8
67
3.1
552
25.2
744
34
477
21.8
-97
-4.4
-4
-0.2
-604
-27.6
73
3.3
-677
-30.9
-0.16
4 219
2 025
100
895
44.2
1 130
55.8
64
3.2
463
22.9
652
32.2
478
23.6
-96
-4.7
2
0.1
344
17
72
3.6
272
13.4
0.06
4 415
1 874
100
866
46.2
1 008
53.8
61
3.3
384
20.5
569
30.4
439
23.4
-102
-5.4
4
0.2
317
16.9
74
3.9
243
13
0.05
4 457
1 952
100
850
43.5
1 102
56.5
71
3.6
431
22.1
634
32.5
468
24
-99
-5.07
-3
-0.2
373
19.1
80
4.1
293
15
0.07
4 515
2 062
100
916
44.4
1 146
55.6
74
3.6
548
26.6
746
36.2
400
19.4
-99
-4.8
-1
-0.05
299
14.5
56
2.7
243
11.8
0.05
4 541
2 011
100
881
43.8
1 130
56.2
78
3.9
458
22.8
654
32.5
476
23.7
-104
-5.2
—
0
316
15.7
70
3.5
246
12.2
0.05
4 564
1 977
100
882
44.6
1 095
55.4
74
3.7
456
23.1
649
32.8
446
22.6
-97
-4.9
-3
-0.2
339
17.1
76
3.8
263
13.3
0.06
4 675
1 744
100
748
42.9
996
57.1
54
3.1
426
24.4
587
33.7
409
23.5
-88
-5.05
-1
-0.06
243
13.9
81
4.6
162
9.3
0.03
4 678
1 495.9
100
572.6
38.3
923.4
61.7
34.1
2.3
351.7
23.5
464.1
31
459.2
30.7
-84.6
-5.7
-41.2
-2.8
333.4
22.3
82.3
5.5
251.1
16.8
0.06
4 483.8
1 467.4
100
564.7
38.5
902.6
61.5
31
2.1
313.6
21.4
420.1
28.6
482.6
32.9
-83.7
-5.7
-44.3
-3.02
354.6
24.2
11.5
0.8
343
23.4
0.07
4 574.5
1 432.3
100
636.7
44.5
795.6
55.5
27.5
1.9
331.9
23.2
434
30.3
361.6
25.2
-84.4
-5.9
85.7
6
362.9
25.3
70.6
4.9
292.4
20.4
0.06
4 589.1
1 375.1
100
534.7
38.9
840.5
61.1
30.6
2.2
314
22.8
416.8
30.3
423.6
30.8
-87.1
-6.3
33.2
2.4
369.7
26.9
80.2
5.8
289.4
21
0.06
4 586.4
1 403.9
572.4
831.5
31.4
334.9
434.8
396.7
-86
-73.8
236.9
89.3
-37
—
4 570.1
1 379.6
519
860.6
29.4
317.2
426.6
434
-89.9
84.3
384.6
108.9
275.7
0.06
4 704.6
1 347.6
513.4
834.1
27.8
315.6
416.9
417.3
-82
-12.7
321.6
119.5
202.1
0.04
4 735.6
1 294.1
497.1
797
23.8
302.6
403.1
393.8
-81.7
8.9
321
114
207.1
0.04
4 784.4
1 303
551.3
751.7
24.6
330.8
422.2
329.5
-80.3
-0.7
224.2
19.6
204.6
0.04
4 843.5
1 277.6
488.7
789
19.3
309.7
396.8
392.2
-89.1
2.4
305.5
111.6
193.9
0.04
4 919.8
1 235.6
486.3
749.2
18.9
301.5
387.1
362.2
-83.4
2.5
281.3
106.3
175
0.04
4 988.2
1 201
467
734
19.4
298.7
385.8
348.2
-78.4
10.8
280.7
108.2
172.4
0.03
5 110.6
1 196.1
470.5
725.6
17.2
344.8
431.8
293.9
-77.2
3.3
220
85.3
134.6
0.03
5 279.3
1 169.7
440.8
728.9
16.1
290.8
377.3
351.6
-76.6
4.1
279.1
112.5
166.6
0.03
5 346.4
1 123.2
525.5
597.7
16.1
295.1
378.3
219.4
-71.3
0.2
148.3
45.4
102.8
0.02
5 507.6
1 081
406.4
674.6
15
280.8
360.8
313.8
-68.9
-0.3
244.6
138.9
105.7
0.02
5 639.8
1 091
421.1
669.9
15.1
294.7
376.2
293.7
-66.1
0.5
228.1
84.9
143.1
0.03
5 575
1 057.1
403.5
653.6
16.1
278.9
359.6
294
-69.1
0.3
225.2
89
136.2
0.02
5 974
1 035.3
393.2
642.2
15.6
274.7
357.6
284.6
-76.1
-1.7
206.8
86.8
120
0.02
6 210.1
997.7
390.5
607.2
15.9
275.6
359.8
247.4
-76.8
0.1
170.7
76.7
94
0.02
6 173.8
1 000.1
396.3
603.8
15.1
280.1
355.6
248.2
-71.2
0.3
108.2
43
65.6
0.01
6 200.9
961.5
336.5
625
13
269
340.5
284.6
-52.9
0.4
124.1
61.2
62.9
0.01
6 287.4
940.1
331.5
608.6
15.1
258.4
340.9
267.8
-49.4
0.3
202.2
76.7
126.3
0.02
6 197.5
897.4
330.3
567.1
14.8
238.3
320.2
246.9
-44.5
0.2
202.6
79
118.6
0.02
6 605.9