| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.32B | $ 2.40B | $ 2.77B | $ 2.27B | $ 1.68B |
| Gross Profit | $ 845.26M | $ 836.51M | $ 1.05B | $ 858.10M | $ 759.16M |
| Operating Income | $ 446.09M | $ 467.29M | $ 402.05M | $ 413.10M | $ 384.03M |
| EBITDA | $ 831.16M | $ 816.62M | $ 955.99M | $ 758.75M | $ 655.26M |
| Net Income | $ -1.38B | $ 28.67M | $ -211.99M | $ 264.86M | $ 782.46M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 34.84M | $ 25.05M | $ 57.62M | $ 125.16M | $ 101.61M |
| Total Assets | $ 16.96B | $ 18.37B | $ 17.63B | $ 16.80B | $ 13.22B |
| Total Debt | $ 6.73B | $ 7.51B | $ 7.53B | $ 6.25B | $ 4.60B |
| Net Debt | $ 6.69B | $ 7.48B | $ 7.48B | $ 6.12B | $ 4.50B |
| Total Liabilities | $ 10.78B | $ 11.43B | $ 10.47B | $ 9.10B | $ 7.23B |
| Stockholders' Equity | $ 4.71B | $ 5.04B | $ 5.22B | $ 5.86B | $ 5.20B |
| Cash Flow | |||||
| Free Cash Flow | $ -371.94M | $ -404.59M | $ -455.94M | $ -1.17B | $ -295.05M |
| Operating Cash Flow | $ 458.59M | $ 638.22M | $ 600.67M | $ 154.82M | $ 530.84M |
| Investing Cash Flow | $ 176.05M | $ -1.00B | $ -1.47B | $ -656.52M | $ -1.28B |
| Financing Cash Flow | $ -579.38M | $ 340.20M | $ 808.32M | $ 534.21M | $ 798.30M |