| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.98B | $ 2.87B | $ 2.74B | $ 2.75B | $ 3.02B |
| Gross Profit | $ 807.43M | $ 744.71M | $ 513.94M | $ 488.58M | $ 700.64M |
| Operating Income | $ 46.53M | $ 18.41M | $ -42.69M | $ -216.94M | $ -97.69M |
| EBITDA | $ 420.80M | $ 369.29M | $ 319.92M | $ 425.07M | $ 256.69M |
| Net Income | $ -201.94M | $ -189.01M | $ -238.43M | $ -99.29M | $ 82.02M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 328.80M | $ 307.73M | $ 447.53M | $ 529.42M | $ 553.33M |
| Total Assets | $ 6.34B | $ 5.57B | $ 5.94B | $ 6.41B | $ 6.90B |
| Total Debt | $ 5.65B | $ 4.73B | $ 4.89B | $ 5.23B | $ 5.61B |
| Net Debt | $ 5.34B | $ 4.45B | $ 4.49B | $ 4.88B | $ 5.23B |
| Total Liabilities | $ 6.12B | $ 5.17B | $ 5.35B | $ 5.71B | $ 6.10B |
| Stockholders' Equity | $ 212.47M | $ 403.66M | $ 582.61M | $ 697.40M | $ 800.43M |
| Cash Flow | |||||
| Free Cash Flow | $ -35.07M | $ -70.28M | $ -193.64M | $ -271.29M | $ 19.78M |
| Operating Cash Flow | $ 166.18M | $ 162.92M | $ 3.28M | $ -94.63M | $ 205.65M |
| Investing Cash Flow | $ -278.07M | $ -113.36M | $ -67.43M | $ 181.46M | $ -425.11M |
| Financing Cash Flow | $ 142.06M | $ -174.44M | $ 100.38M | $ -113.66M | $ 382.91M |