| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.67B | $ 2.67B | $ 2.91B | $ 2.71B | $ 1.99B |
| Gross Profit | $ 846.73M | $ 770.57M | $ 695.96M | $ 629.78M | $ 551.50M |
| Operating Income | $ 124.01M | $ -108.31M | $ 87.87M | $ 72.97M | $ 168.45M |
| EBITDA | $ 392.96M | $ 165.76M | $ 417.64M | $ 388.42M | $ 325.15M |
| Net Income | $ -94.31M | $ -336.21M | $ -19.44M | $ -30.45M | $ 24.54M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 47.65M | $ 60.39M | $ 53.06M | $ 82.96M | $ 621.05M |
| Total Assets | $ 7.74B | $ 7.87B | $ 8.10B | $ 8.22B | $ 7.83B |
| Total Debt | $ 3.68B | $ 3.49B | $ 3.58B | $ 3.42B | $ 3.23B |
| Net Debt | $ 3.63B | $ 3.43B | $ 3.53B | $ 3.34B | $ 2.61B |
| Total Liabilities | $ 4.43B | $ 4.23B | $ 4.32B | $ 4.19B | $ 4.04B |
| Stockholders' Equity | $ 3.28B | $ 3.62B | $ 3.77B | $ 4.02B | $ 3.79B |
| Cash Flow | |||||
| Free Cash Flow | $ 102.42M | $ 35.92M | $ -22.95M | $ -218.77M | $ -108.67M |
| Operating Cash Flow | $ 411.88M | $ 366.15M | $ 300.00M | $ 273.06M | $ 293.68M |
| Investing Cash Flow | $ -313.18M | $ -357.07M | $ -348.49M | $ -1.24B | $ -2.25B |
| Financing Cash Flow | $ -106.78M | $ -285.00K | $ 23.32M | $ 431.49M | $ 2.33B |