| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 10.07B | $ 8.41B | $ 6.62B | $ 5.11B | $ 3.97B |
| Gross Profit | $ 3.62B | $ 2.95B | $ 2.32B | $ 1.88B | $ 1.49B |
| Operating Income | $ 579.00M | $ 431.00M | $ 362.00M | $ 434.00M | $ 375.00M |
| EBITDA | $ 1.97B | $ 1.60B | $ 1.25B | $ 1.11B | $ 859.00M |
| Net Income | $ 731.00M | $ 565.00M | $ 512.00M | $ 310.00M | $ 436.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.99B | $ 1.29B | $ 935.08M | $ 794.46M | $ 765.46M |
| Total Assets | $ 12.86B | $ 10.78B | $ 7.95B | $ 5.71B | $ 4.37B |
| Total Debt | $ 4.53B | $ 4.46B | $ 2.31B | $ 1.38B | $ 723.54M |
| Net Debt | $ 2.55B | $ 3.19B | $ 1.49B | $ 625.06M | $ -32.93M |
| Total Liabilities | $ 9.57B | $ 8.84B | $ 6.00B | $ 4.21B | $ 3.32B |
| Stockholders' Equity | $ 2.79B | $ 1.86B | $ 1.73B | $ 1.05B | $ 1.05B |
| Cash Flow | |||||
| Free Cash Flow | $ 1.89B | $ 1.63B | $ 1.15B | $ 1.22B | $ 1.19B |
| Operating Cash Flow | $ 1.95B | $ 1.68B | $ 1.19B | $ 1.24B | $ 1.21B |
| Investing Cash Flow | $ -1.52B | $ -1.67B | $ -1.65B | $ -1.22B | $ -540.06M |
| Financing Cash Flow | $ 277.98M | $ 456.28M | $ 540.42M | $ -983.21K | $ -225.90M |