| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.96B | $ 2.81B | $ 3.26B | $ 2.56B | $ 1.61B |
| Gross Profit | $ 1.20B | $ 1.33B | $ 1.74B | $ 1.25B | $ 403.00M |
| Operating Income | $ 651.00M | $ 894.00M | $ 1.35B | $ 902.00M | $ 7.00M |
| EBITDA | $ 1.08B | $ 1.07B | $ 1.05B | $ 546.00M | $ 2.45B |
| Net Income | $ 376.00M | $ 564.00M | $ 524.00M | $ 612.00M | $ 1.88B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 372.00M | $ 496.00M | $ 307.00M | $ 305.00M | $ 28.00M |
| Total Assets | $ 7.13B | $ 4.00B | $ 3.97B | $ 3.85B | $ 3.07B |
| Total Debt | $ 1.22B | $ 610.00M | $ 662.00M | $ 637.00M | $ 639.00M |
| Net Debt | $ 851.00M | $ 114.00M | $ 355.00M | $ 332.00M | $ 611.00M |
| Total Liabilities | $ 3.60B | $ 1.78B | $ 2.10B | $ 2.16B | $ 1.89B |
| Stockholders' Equity | $ 3.54B | $ 2.22B | $ 1.86B | $ 1.69B | $ 1.14B |
| Cash Flow | |||||
| Free Cash Flow | $ 350.00M | $ 460.00M | $ 311.00M | $ 466.00M | $ 59.00M |
| Operating Cash Flow | $ 605.00M | $ 645.00M | $ 690.00M | $ 660.00M | $ 106.00M |
| Investing Cash Flow | $ -1.08B | $ -175.00M | $ -317.00M | $ -161.00M | $ -39.00M |
| Financing Cash Flow | $ 348.00M | $ -281.00M | $ -371.00M | $ -222.00M | $ -56.00M |