InterDigital Inc
NASDAQ:IDCC
Income Statement
Earnings Waterfall
InterDigital Inc
Revenue
|
549.6m
USD
|
Operating Expenses
|
-328m
USD
|
Operating Income
|
221.6m
USD
|
Other Expenses
|
-7.5m
USD
|
Net Income
|
214.1m
USD
|
Income Statement
InterDigital Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
325
N/A
|
336
+3%
|
462
+38%
|
429
-7%
|
416
-3%
|
468
+13%
|
393
-16%
|
416
+6%
|
441
+6%
|
439
-1%
|
396
-10%
|
504
+27%
|
666
+32%
|
653
-2%
|
713
+9%
|
602
-16%
|
533
-11%
|
526
-1%
|
460
-13%
|
437
-5%
|
307
-30%
|
289
-6%
|
295
+2%
|
292
-1%
|
319
+9%
|
327
+2%
|
355
+9%
|
370
+4%
|
359
-3%
|
365
+2%
|
348
-5%
|
404
+16%
|
425
+5%
|
444
+4%
|
481
+8%
|
453
-6%
|
458
+1%
|
559
+22%
|
536
-4%
|
561
+5%
|
550
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(239)
|
(252)
|
(262)
|
(248)
|
(247)
|
(250)
|
(244)
|
(237)
|
(233)
|
(233)
|
(226)
|
(223)
|
(229)
|
(230)
|
(232)
|
(237)
|
(231)
|
(228)
|
(227)
|
(233)
|
(245)
|
(256)
|
(269)
|
(276)
|
(281)
|
(289)
|
(290)
|
(293)
|
(304)
|
(303)
|
(308)
|
(336)
|
(326)
|
(327)
|
(321)
|
(304)
|
(304)
|
(317)
|
(323)
|
(326)
|
(328)
|
|
Selling, General & Administrative |
(174)
|
(172)
|
(173)
|
(171)
|
(172)
|
(170)
|
(169)
|
(164)
|
(160)
|
(158)
|
(155)
|
(152)
|
(160)
|
(163)
|
(161)
|
(166)
|
(156)
|
(155)
|
(156)
|
(160)
|
(175)
|
(184)
|
(196)
|
(199)
|
(206)
|
(209)
|
(209)
|
(212)
|
(219)
|
(214)
|
(220)
|
(246)
|
(166)
|
(242)
|
(241)
|
(225)
|
(45)
|
(99)
|
(73)
|
(48)
|
(60)
|
|
Research & Development |
(65)
|
(65)
|
(74)
|
(77)
|
(75)
|
(78)
|
(73)
|
(71)
|
(73)
|
(75)
|
(71)
|
(70)
|
(69)
|
(67)
|
(70)
|
(71)
|
(76)
|
(73)
|
(71)
|
(73)
|
(70)
|
(72)
|
(73)
|
(76)
|
(75)
|
(75)
|
(80)
|
(81)
|
(85)
|
(88)
|
(88)
|
(90)
|
(89)
|
(84)
|
(80)
|
(79)
|
(185)
|
(217)
|
(250)
|
(278)
|
(195)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(73)
|
|
Other Operating Expenses |
0
|
(16)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
86
N/A
|
84
-2%
|
201
+138%
|
182
-9%
|
169
-7%
|
219
+29%
|
149
-32%
|
179
+20%
|
209
+17%
|
206
-1%
|
170
-17%
|
282
+65%
|
437
+55%
|
423
-3%
|
481
+14%
|
365
-24%
|
302
-17%
|
298
-1%
|
233
-22%
|
205
-12%
|
63
-69%
|
32
-49%
|
25
-21%
|
16
-36%
|
38
+132%
|
37
-2%
|
66
+77%
|
77
+18%
|
55
-29%
|
62
+13%
|
41
-35%
|
69
+70%
|
99
+44%
|
118
+19%
|
160
+36%
|
148
-7%
|
154
+4%
|
242
+58%
|
213
-12%
|
235
+10%
|
222
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(2)
|
(9)
|
(10)
|
(15)
|
(15)
|
(19)
|
(23)
|
(27)
|
(29)
|
(25)
|
(20)
|
(17)
|
(13)
|
(12)
|
(11)
|
(9)
|
(13)
|
(15)
|
(18)
|
(21)
|
(21)
|
(22)
|
(24)
|
(26)
|
(28)
|
(30)
|
(33)
|
(35)
|
(34)
|
(31)
|
(27)
|
(24)
|
(22)
|
(22)
|
(20)
|
(15)
|
(10)
|
(6)
|
(4)
|
2
|
|
Non-Reccuring Items |
(23)
|
0
|
0
|
(15)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(20)
|
(28)
|
(28)
|
(29)
|
(22)
|
(15)
|
(14)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
23
|
23
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
2
|
2
|
2
|
2
|
(1)
|
(0)
|
0
|
0
|
0
|
(9)
|
(9)
|
(10)
|
(9)
|
(5)
|
(3)
|
23
|
11
|
10
|
11
|
8
|
9
|
3
|
10
|
9
|
2
|
0
|
(7)
|
(4)
|
4
|
11
|
11
|
|
Pre-Tax Income |
62
N/A
|
82
+33%
|
191
+133%
|
157
-18%
|
154
-2%
|
204
+33%
|
130
-36%
|
155
+19%
|
181
+17%
|
176
-3%
|
148
-16%
|
263
+78%
|
422
+60%
|
412
-2%
|
469
+14%
|
354
-24%
|
292
-17%
|
285
-3%
|
217
-24%
|
178
-18%
|
32
-82%
|
2
-93%
|
3
+27%
|
5
+61%
|
26
+476%
|
32
+24%
|
47
+44%
|
55
+18%
|
31
-43%
|
37
+18%
|
4
-88%
|
25
+474%
|
58
+133%
|
76
+31%
|
111
+47%
|
107
-4%
|
118
+10%
|
214
+82%
|
211
-1%
|
242
+14%
|
235
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(26)
|
(36)
|
(76)
|
(55)
|
(52)
|
(71)
|
(44)
|
(58)
|
(65)
|
(61)
|
(26)
|
(61)
|
(117)
|
(101)
|
(145)
|
(100)
|
(79)
|
(76)
|
(50)
|
(25)
|
9
|
6
|
2
|
(19)
|
(11)
|
(15)
|
(15)
|
(2)
|
7
|
7
|
12
|
(5)
|
(15)
|
(20)
|
(28)
|
(27)
|
(26)
|
(36)
|
(33)
|
(38)
|
(24)
|
|
Income from Continuing Operations |
36
|
46
|
116
|
102
|
101
|
132
|
86
|
97
|
116
|
115
|
122
|
202
|
306
|
311
|
324
|
255
|
213
|
209
|
168
|
153
|
42
|
9
|
5
|
(14)
|
15
|
18
|
32
|
53
|
38
|
44
|
16
|
20
|
42
|
56
|
83
|
80
|
92
|
178
|
179
|
204
|
211
|
|
Income to Minority Interest |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
6
|
6
|
6
|
7
|
6
|
5
|
6
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
13
|
13
|
13
|
12
|
4
|
3
|
2
|
3
|
3
|
3
|
3
|
|
Net Income (Common) |
38
N/A
|
49
+27%
|
118
+144%
|
105
-11%
|
104
-1%
|
135
+30%
|
89
-34%
|
100
+12%
|
119
+19%
|
118
-1%
|
126
+6%
|
206
+64%
|
309
+50%
|
315
+2%
|
327
+4%
|
258
-21%
|
176
-32%
|
173
-2%
|
131
-24%
|
117
-10%
|
65
-45%
|
32
-51%
|
29
-10%
|
9
-68%
|
21
+127%
|
24
+14%
|
38
+61%
|
60
+56%
|
45
-25%
|
50
+12%
|
30
-41%
|
32
+8%
|
55
+73%
|
68
+22%
|
87
+29%
|
83
-5%
|
94
+13%
|
181
+93%
|
182
+0%
|
207
+14%
|
214
+3%
|
|
EPS (Diluted) |
0.91
N/A
|
1.2
+32%
|
2.89
+141%
|
2.61
-10%
|
2.62
+0%
|
3.62
+38%
|
2.44
-33%
|
2.76
+13%
|
3.27
+18%
|
3.33
+2%
|
3.59
+8%
|
5.87
+64%
|
8.78
+50%
|
8.69
-1%
|
9.11
+5%
|
7.29
-20%
|
4.92
-33%
|
4.84
-2%
|
3.64
-25%
|
3.29
-10%
|
1.84
-44%
|
0.98
-47%
|
0.9
-8%
|
0.29
-68%
|
0.66
+128%
|
0.77
+17%
|
1.23
+60%
|
1.92
+56%
|
1.44
-25%
|
1.62
+13%
|
0.95
-41%
|
1.02
+7%
|
1.77
+74%
|
2.16
+22%
|
2.84
+31%
|
2.78
-2%
|
3.07
+10%
|
6.15
+100%
|
6.55
+7%
|
7.46
+14%
|
7.62
+2%
|