Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 3.75B | $ 3.76B | $ 3.46B | $ 3.91B | $ 3.90B |
Gross Profit | $ 920.00M | $ 876.20M | $ 757.30M | $ 1.04B | $ 1.03B |
Operating Income | $ 182.10M | $ 86.90M | $ -124.90M | $ 137.10M | $ 56.60M |
EBITDA | $ 335.10M | $ 1.83B | $ -118.40M | $ 283.20M | $ 184.30M |
Net Income | $ -16.50M | $ 1.38B | $ -587.80M | $ -78.40M | $ -268.50M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 313.10M | $ 563.60M | $ 343.70M | $ 423.20M | $ 361.70M |
Total Assets | $ 3.54B | $ 4.16B | $ 3.06B | $ 3.51B | $ 3.66B |
Total Debt | $ 1.05B | $ 1.36B | $ 2.61B | $ 2.29B | $ 2.35B |
Net Debt | $ 750.90M | $ 807.20M | $ 2.29B | $ 1.90B | $ 2.02B |
Total Liabilities | $ 2.61B | $ 3.08B | $ 4.44B | $ 4.34B | $ 4.47B |
Stockholders' Equity | $ 929.80M | $ 1.06B | $ -1.38B | $ -845.10M | $ -827.10M |
Cash Flow | |||||
Free Cash Flow | $ 131.80M | $ -281.90M | $ -441.00M | $ 72.00M | $ -26.70M |
Operating Cash Flow | $ 149.20M | $ -257.00M | $ -387.90M | $ 123.30M | $ 18.00M |
Investing Cash Flow | $ -45.50M | $ -36.10M | $ -23.80M | $ -49.20M | $ -82.60M |
Financing Cash Flow | $ -366.50M | $ 559.50M | $ 349.80M | $ -3.60M | $ 16.90M |