| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 5.00B | $ 4.59B | $ 5.45B | $ 3.84B | $ 3.97B |
| Gross Profit | $ 1.89B | $ 1.63B | $ 1.87B | $ 1.10B | $ 1.14B |
| Operating Income | $ 1.14B | $ 982.80M | $ 1.20B | $ 573.40M | $ 487.80M |
| EBITDA | $ 1.36B | $ 1.21B | $ 1.46B | $ 796.30M | $ 705.00M |
| Net Income | $ 1.31B | $ 767.40M | $ 924.00M | $ 421.70M | $ 320.10M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 753.50M | $ 576.70M | $ 364.80M | $ 324.40M | $ 897.10M |
| Total Assets | $ 5.82B | $ 6.62B | $ 7.22B | $ 7.25B | $ 5.87B |
| Total Debt | $ 1.99B | $ 2.32B | $ 2.62B | $ 2.99B | $ 2.13B |
| Net Debt | $ 1.24B | $ 1.75B | $ 2.26B | $ 2.67B | $ 1.24B |
| Total Liabilities | $ 3.35B | $ 3.79B | $ 4.20B | $ 4.62B | $ 3.33B |
| Stockholders' Equity | $ 2.46B | $ 2.83B | $ 3.02B | $ 2.63B | $ 2.54B |
| Cash Flow | |||||
| Free Cash Flow | $ 945.80M | $ 1.07B | $ 817.40M | $ 292.00M | $ 604.80M |
| Operating Cash Flow | $ 1.06B | $ 1.21B | $ 1.00B | $ 426.80M | $ 700.30M |
| Investing Cash Flow | $ 1.23B | $ 352.40M | $ -61.10M | $ -1.49B | $ -122.60M |
| Financing Cash Flow | $ -2.11B | $ -1.35B | $ -862.00M | $ 488.10M | $ -24.70M |