| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 4.82B | $ 4.34B | $ 4.46B | $ 4.09B | $ 2.79B |
| Gross Profit | $ 1.92B | $ 1.74B | $ 1.71B | $ 1.57B | $ 1.05B |
| Operating Income | $ 389.21M | $ 300.94M | $ 332.50M | $ -59.22M | $ 164.58M |
| EBITDA | $ 618.49M | $ 509.39M | $ 515.56M | $ 24.87M | $ 293.39M |
| Net Income | $ 161.72M | $ 65.54M | $ 194.54M | $ -237.56M | $ 94.49M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 224.83M | $ 204.66M | $ 173.66M | $ 396.75M | $ 156.61M |
| Total Assets | $ 6.10B | $ 5.48B | $ 5.10B | $ 3.87B | $ 3.29B |
| Total Debt | $ 2.06B | $ 2.14B | $ 2.10B | $ 1.30B | $ 1.25B |
| Net Debt | $ 1.88B | $ 1.96B | $ 1.92B | $ 900.00M | $ 1.10B |
| Total Liabilities | $ 3.62B | $ 3.56B | $ 4.60B | $ 2.75B | $ 2.71B |
| Stockholders' Equity | $ 1.32B | $ 847.99M | $ 493.37M | $ 581.60M | $ 586.11M |
| Cash Flow | |||||
| Free Cash Flow | $ 260.92M | $ 81.14M | $ -650.00K | $ 231.03M | $ 126.13M |
| Operating Cash Flow | $ 326.01M | $ 165.66M | $ 67.03M | $ 288.98M | $ 166.48M |
| Investing Cash Flow | $ -783.10M | $ -133.98M | $ -872.84M | $ -49.41M | $ -113.46M |
| Financing Cash Flow | $ 452.21M | $ -7.81M | $ 612.92M | $ 18.60M | $ 1.05M |