| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 812.31M | $ 831.07M | $ 909.40M | $ 896.17M | $ 689.27M |
| Gross Profit | $ 375.31M | $ 396.68M | $ 377.36M | $ 375.23M | $ 248.72M |
| Operating Income | $ 167.78M | $ 187.70M | $ 176.05M | $ 192.71M | $ 93.02M |
| EBITDA | $ 200.84M | $ 217.38M | $ 213.69M | $ 225.10M | $ 1.16M |
| Net Income | $ 64.89M | $ 97.18M | $ 81.11M | $ 97.86M | $ -103.99M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 186.65M | $ 146.03M | $ 269.65M | $ 361.41M | $ 383.37M |
| Total Assets | $ 1.79B | $ 1.74B | $ 1.88B | $ 2.00B | $ 2.07B |
| Total Debt | $ 1.63B | $ 1.59B | $ 1.74B | $ 1.77B | $ 2.03B |
| Net Debt | $ 1.44B | $ 1.44B | $ 1.47B | $ 1.41B | $ 1.65B |
| Total Liabilities | $ 2.01B | $ 1.99B | $ 2.18B | $ 2.24B | $ 2.43B |
| Stockholders' Equity | $ -216.02M | $ -250.97M | $ -301.08M | $ -242.81M | $ -354.65M |
| Cash Flow | |||||
| Free Cash Flow | $ 94.09M | $ 93.97M | $ 54.02M | $ 178.99M | $ 85.58M |
| Operating Cash Flow | $ 108.16M | $ 131.14M | $ 89.34M | $ 195.84M | $ 96.50M |
| Investing Cash Flow | $ -8.45M | $ -30.10M | $ -80.90M | $ 3.86M | $ 18.73M |
| Financing Cash Flow | $ -51.70M | $ -225.44M | $ -108.80M | $ -230.40M | $ 168.35M |