| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 3.93B | $ 3.74B | $ 3.56B | $ 3.37B | $ 2.18B |
| Gross Profit | $ 2.05B | $ 2.02B | $ 1.99B | $ 1.94B | $ 1.14B |
| Operating Income | $ 927.78M | $ 901.83M | $ 981.22M | $ 900.10M | $ 14.26M |
| EBITDA | $ 1.21B | $ 1.18B | $ 1.24B | $ 1.07B | $ 340.50M |
| Net Income | $ 577.95M | $ 620.02M | $ 639.38M | $ 463.85M | $ -134.70M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 316.69M | $ 304.27M | $ 283.47M | $ 344.56M | $ 519.18M |
| Total Assets | $ 6.39B | $ 6.27B | $ 6.31B | $ 6.22B | $ 6.56B |
| Total Debt | $ 3.93B | $ 3.73B | $ 3.90B | $ 3.93B | $ 4.84B |
| Net Debt | $ 3.61B | $ 3.42B | $ 3.61B | $ 3.59B | $ 4.32B |
| Total Liabilities | $ 4.81B | $ 4.53B | $ 4.72B | $ 4.69B | $ 5.44B |
| Stockholders' Equity | $ 1.58B | $ 1.74B | $ 1.59B | $ 1.54B | $ 1.12B |
| Cash Flow | |||||
| Free Cash Flow | $ 556.67M | $ 540.57M | $ 706.96M | $ 810.96M | $ 114.00M |
| Operating Cash Flow | $ 957.08M | $ 914.52M | $ 976.11M | $ 1.01B | $ 289.03M |
| Investing Cash Flow | $ -433.91M | $ -264.33M | $ -422.31M | $ -129.58M | $ -171.18M |
| Financing Cash Flow | $ -509.50M | $ -637.25M | $ -615.85M | $ -1.06B | $ 146.70M |