| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 4.80B | $ 5.17B | $ 4.37B | $ 3.65B | $ 2.03B |
| Gross Profit | $ 2.44B | $ 3.07B | $ 2.28B | $ 2.06B | $ 2.03B |
| Operating Income | $ 381.00M | $ 968.00M | $ 300.00M | $ 1.04B | $ 983.00M |
| EBITDA | $ 471.00M | $ 1.08B | $ 413.00M | $ 1.17B | $ 0.00 |
| Net Income | $ 277.00M | $ 718.00M | $ 223.00M | $ 801.00M | $ 214.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 3.85B | $ 3.76B | $ 3.99B | $ 3.11B | $ 3.02B |
| Total Assets | $ 22.89B | $ 23.14B | $ 25.41B | $ 21.75B | $ 22.55B |
| Total Debt | $ 5.68B | $ 5.44B | $ 8.13B | $ 7.57B | $ 8.70B |
| Net Debt | $ 2.01B | $ 1.85B | $ 4.24B | $ 4.53B | $ 5.73B |
| Total Liabilities | $ 19.84B | $ 20.22B | $ 23.14B | $ 19.66B | $ 21.03B |
| Stockholders' Equity | $ 3.05B | $ 2.92B | $ 2.27B | $ 2.09B | $ 1.52B |
| Cash Flow | |||||
| Free Cash Flow | $ 1.86B | $ 1.99B | $ 1.78B | $ 1.46B | $ 1.83B |
| Operating Cash Flow | $ 1.86B | $ 1.99B | $ 1.85B | $ 1.54B | $ 1.88B |
| Investing Cash Flow | $ -1.17B | $ 788.00M | $ -5.11B | $ -1.69B | $ 1.77B |
| Financing Cash Flow | $ -592.00M | $ -3.09B | $ 3.27B | $ 608.00M | $ -4.17B |