| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 940.64M | $ 1.02B | $ 1.04B | $ 700.90M | $ 563.42M |
| Gross Profit | $ 243.75M | $ 279.72M | $ 246.62M | $ 214.24M | $ 206.74M |
| Operating Income | $ 202.83M | $ 238.95M | $ 209.68M | $ 190.50M | $ 179.79M |
| EBITDA | $ 394.70M | $ 370.28M | $ 311.94M | $ 265.18M | $ 245.29M |
| Net Income | $ 142.69M | $ 126.24M | $ 159.05M | $ 164.82M | $ 159.26M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 5.38M | $ 3.75M | $ 7.97M | $ 4.29M | $ 4.24M |
| Total Assets | $ 2.04B | $ 1.64B | $ 1.68B | $ 935.07M | $ 956.42M |
| Total Debt | $ 1.89B | $ 1.72B | $ 1.68B | $ 919.85M | $ 1.02B |
| Net Debt | $ 1.88B | $ 1.72B | $ 1.67B | $ 915.56M | $ 1.01B |
| Total Liabilities | $ 2.01B | $ 1.80B | $ 1.79B | $ 1.04B | $ 1.06B |
| Stockholders' Equity | $ 35.53M | $ -161.87M | $ -110.70M | $ -103.99M | $ -108.30M |
| Cash Flow | |||||
| Free Cash Flow | $ 74.55M | $ 124.97M | $ 45.47M | $ 251.15M | $ 179.73M |
| Operating Cash Flow | $ 206.34M | $ 225.32M | $ 192.17M | $ 275.16M | $ 193.02M |
| Investing Cash Flow | $ -384.58M | $ -89.63M | $ -770.44M | $ -16.36M | $ -123.14M |
| Financing Cash Flow | $ 179.87M | $ -139.91M | $ 581.95M | $ -258.75M | $ -71.18M |