Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 2.79B | $ 2.39B | $ 2.21B | $ 2.09B | $ 1.99B |
Gross Profit | $ 1.02B | $ 820.57M | $ 791.46M | $ 783.95M | $ 628.39M |
Operating Income | $ 249.33M | $ 204.37M | $ -94.93M | $ 152.72M | $ 91.16M |
EBITDA | $ 439.77M | $ 399.76M | $ 150.43M | $ 401.10M | $ 345.61M |
Net Income | $ -116.89M | $ -83.99M | $ -129.99M | $ 10.62M | $ 91.06M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 110.55M | $ 93.74M | $ 27.80M | $ 248.96M | $ 341.38M |
Total Assets | $ 3.50B | $ 3.47B | $ 3.80B | $ 3.94B | $ 4.01B |
Total Debt | $ 2.59B | $ 2.75B | $ 2.85B | $ 2.88B | $ 2.94B |
Net Debt | $ 2.48B | $ 2.66B | $ 2.82B | $ 2.63B | $ 2.60B |
Total Liabilities | $ 3.61B | $ 3.45B | $ 3.59B | $ 3.57B | $ 3.66B |
Stockholders' Equity | $ -109.27M | $ 19.78M | $ 298.42M | $ 360.34M | $ 344.93M |
Cash Flow | |||||
Free Cash Flow | $ 243.18M | $ 276.39M | $ -25.50M | $ 189.18M | $ 312.81M |
Operating Cash Flow | $ 295.10M | $ 345.58M | $ 65.10M | $ 241.82M | $ 379.00M |
Investing Cash Flow | $ -63.00M | $ -69.19M | $ -174.31M | $ -194.18M | $ -317.55M |
Financing Cash Flow | $ -211.79M | $ -212.57M | $ -106.62M | $ -138.12M | $ 131.81M |