| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.37B | $ 1.31B | $ 1.19B | $ 1.29B | $ 1.20B |
| Gross Profit | $ 870.00M | $ 841.00M | $ 755.00M | $ 835.00M | $ 833.00M |
| Operating Income | $ 196.00M | $ 263.00M | $ 1.47B | $ 267.00M | $ 333.00M |
| EBITDA | $ 1.08B | $ 1.03B | $ 2.20B | $ 904.00M | $ 879.00M |
| Net Income | $ 88.00M | $ 79.00M | $ 582.00M | $ 51.00M | $ 25.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 332.00M | $ 535.00M | $ 657.00M | $ 179.00M | $ 268.00M |
| Total Assets | $ 14.33B | $ 14.70B | $ 12.31B | $ 12.81B | $ 10.59B |
| Total Debt | $ 7.75B | $ 8.66B | $ 7.36B | $ 8.27B | $ 7.31B |
| Net Debt | $ 7.42B | $ 8.13B | $ 6.70B | $ 8.09B | $ 7.05B |
| Total Liabilities | $ 8.77B | $ 9.71B | $ 8.28B | $ 9.51B | $ 7.88B |
| Stockholders' Equity | $ 2.06B | $ 2.10B | $ 2.23B | $ 1.83B | $ 1.82B |
| Cash Flow | |||||
| Free Cash Flow | $ 483.00M | $ 408.00M | $ 675.00M | $ 550.00M | $ 421.00M |
| Operating Cash Flow | $ 770.00M | $ 702.00M | $ 787.00M | $ 701.00M | $ 545.00M |
| Investing Cash Flow | $ -725.00M | $ -523.00M | $ 1.13B | $ 88.00M | $ -62.00M |
| Financing Cash Flow | $ -363.00M | $ -124.00M | $ -1.57B | $ -600.00M | $ -435.00M |