Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 1.79B | $ 1.58B | $ 1.45B | $ 1.39B | $ 899.25M |
Gross Profit | $ 1.07B | $ 886.10M | $ 802.34M | $ 722.07M | $ 441.34M |
Operating Income | $ 341.54M | $ 217.05M | $ 168.17M | $ 76.75M | $ 110.40M |
EBITDA | $ 435.30M | $ 335.56M | $ 326.29M | $ 264.45M | $ 210.80M |
Net Income | $ 237.06M | $ 136.78M | $ 93.36M | $ 310.99M | $ 70.03M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 199.60M | $ 219.31M | $ 272.19M | $ 346.97M | $ 476.38M |
Total Assets | $ 2.75B | $ 2.74B | $ 2.81B | $ 3.03B | $ 3.05B |
Total Debt | $ 774.00M | $ 847.85M | $ 896.19M | $ 1.07B | $ 1.29B |
Net Debt | $ 574.40M | $ 628.55M | $ 622.50M | $ 719.76M | $ 799.28M |
Total Liabilities | $ 1.32B | $ 1.37B | $ 1.35B | $ 1.52B | $ 1.75B |
Stockholders' Equity | $ 1.43B | $ 1.37B | $ 1.46B | $ 1.51B | $ 1.30B |
Cash Flow | |||||
Free Cash Flow | $ 283.41M | $ 246.88M | $ 165.90M | $ -20.63M | $ 143.53M |
Operating Cash Flow | $ 333.73M | $ 295.77M | $ 202.91M | $ 10.42M | $ 192.20M |
Investing Cash Flow | $ -41.92M | $ -47.85M | $ 23.74M | $ -551.63M | $ -56.69M |
Financing Cash Flow | $ -316.02M | $ -301.80M | $ -288.51M | $ -424.48M | $ 676.47M |