| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 3.57B | $ 3.90B | $ 3.65B | $ 3.60B | $ 3.16B |
| Gross Profit | $ 507.27M | $ 485.08M | $ 472.85M | $ 638.17M | $ 604.19M |
| Operating Income | $ -294.98M | $ 46.59M | $ -1.49B | $ 230.05M | $ 67.01M |
| EBITDA | $ -89.85M | $ 255.73M | $ -1.26B | $ 469.13M | $ 292.24M |
| Net Income | $ -326.96M | $ -63.32M | $ -1.38B | $ 54.49M | $ -175.81M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 205.23M | $ 120.84M | $ 120.72M | $ 164.62M | $ 204.30M |
| Total Assets | $ 3.11B | $ 3.78B | $ 4.26B | $ 5.85B | $ 5.78B |
| Total Debt | $ 1.74B | $ 1.91B | $ 2.11B | $ 2.10B | $ 2.16B |
| Net Debt | $ 1.53B | $ 1.79B | $ 1.99B | $ 1.94B | $ 1.96B |
| Total Liabilities | $ 2.36B | $ 2.68B | $ 3.03B | $ 3.27B | $ 3.26B |
| Stockholders' Equity | $ 748.74M | $ 1.11B | $ 1.12B | $ 2.48B | $ 2.42B |
| Cash Flow | |||||
| Free Cash Flow | $ 37.76M | $ 186.93M | $ 71.69M | $ 94.82M | $ 314.78M |
| Operating Cash Flow | $ 93.09M | $ 228.49M | $ 104.70M | $ 125.99M | $ 345.73M |
| Investing Cash Flow | $ 206.45M | $ -50.52M | $ -106.10M | $ -75.84M | $ -99.00M |
| Financing Cash Flow | $ -211.42M | $ -178.40M | $ -31.38M | $ -86.30M | $ -230.15M |