Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 929.30M | $ 836.70M | $ 622.70M | $ 281.90M | $ 257.70M |
Gross Profit | $ 929.30M | $ 660.40M | $ 292.50M | $ 31.10M | $ 169.40M |
Operating Income | $ 428.50M | $ 400.20M | $ 260.80M | $ 19.90M | $ 6.50M |
EBITDA | $ 827.20M | $ 584.10M | $ 252.20M | $ 336.40M | $ 711.90M |
Net Income | $ 420.70M | $ 5.50M | $ 43.20M | $ 191.60M | $ 464.20M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 567.80M | $ 219.70M | $ 107.80M | $ 24.70M | $ 79.50M |
Total Assets | $ 14.06B | $ 12.42B | $ 10.83B | $ 10.15B | $ 9.78B |
Total Debt | $ 2.49B | $ 2.68B | $ 1.82B | $ 1.48B | $ 1.39B |
Net Debt | $ 1.92B | $ 2.46B | $ 1.71B | $ 1.45B | $ 1.31B |
Total Liabilities | $ 3.59B | $ 3.81B | $ 2.45B | $ 2.00B | $ 1.85B |
Stockholders' Equity | $ 10.47B | $ 8.61B | $ 8.38B | $ 8.15B | $ 7.93B |
Cash Flow | |||||
Free Cash Flow | $ -463.50M | $ -350.90M | $ -157.60M | $ -128.60M | $ -82.80M |
Operating Cash Flow | $ 474.30M | $ 496.30M | $ 307.50M | $ 96.20M | $ 59.10M |
Investing Cash Flow | $ -1.11B | $ -1.12B | $ -578.00M | $ -283.20M | $ -216.50M |
Financing Cash Flow | $ 979.00M | $ 741.20M | $ 352.00M | $ 127.20M | $ -530.30M |