| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 350.38M | $ 362.56M | $ 362.42M | $ 352.66M | $ 331.17M |
| Gross Profit | $ 280.69M | $ 294.24M | $ 300.47M | $ 294.66M | $ 277.79M |
| Operating Income | $ 149.40M | $ 147.23M | $ 151.92M | $ 175.14M | $ 196.68M |
| EBITDA | $ 176.74M | $ 165.95M | $ 165.64M | $ 227.17M | $ 308.00M |
| Net Income | $ 89.44M | $ 77.24M | $ 72.71M | $ 109.00M | $ 152.91M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 33.55M | $ 88.72M | $ 94.16M | $ 66.78M | $ 66.21M |
| Total Assets | $ 602.20M | $ 647.25M | $ 633.90M | $ 562.81M | $ 1.49B |
| Total Debt | $ 607.15M | $ 749.23M | $ 810.53M | $ 808.57M | $ 28.13M |
| Net Debt | $ 573.61M | $ 660.51M | $ 716.37M | $ 741.79M | $ -38.08M |
| Total Liabilities | $ 681.66M | $ 823.38M | $ 889.16M | $ 895.48M | $ 368.88M |
| Stockholders' Equity | $ -79.46M | $ -176.12M | $ -255.26M | $ -332.67M | $ 1.12B |
| Cash Flow | |||||
| Free Cash Flow | $ 88.31M | $ 77.65M | $ 52.10M | $ 199.17M | $ 203.22M |
| Operating Cash Flow | $ 121.75M | $ 114.11M | $ 83.15M | $ 233.68M | $ 238.79M |
| Investing Cash Flow | $ -33.44M | $ -40.46M | $ -43.27M | $ -42.47M | $ -60.92M |
| Financing Cash Flow | $ -138.62M | $ -81.66M | $ -10.62M | $ -247.77M | $ -179.09M |