Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 3.23B | $ 2.83B | $ 2.69B | $ 2.88B | $ 2.78B |
Gross Profit | $ 736.00M | $ 648.00M | $ 575.00M | $ 547.00M | $ 494.00M |
Operating Income | $ 293.00M | $ 231.00M | $ 561.00M | $ 236.00M | $ 181.00M |
EBITDA | $ 376.00M | $ 313.00M | $ 624.00M | $ 293.00M | $ 229.00M |
Net Income | $ 213.00M | $ 168.00M | $ 405.00M | $ 154.00M | $ 85.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 598.00M | $ 467.00M | $ 306.00M | $ 240.00M | $ 61.00M |
Total Assets | $ 4.18B | $ 3.92B | $ 3.68B | $ 3.07B | $ 2.96B |
Total Debt | $ 458.00M | $ 497.00M | $ 394.00M | $ 490.00M | $ 530.00M |
Net Debt | $ -140.00M | $ 30.00M | $ 88.00M | $ 250.00M | $ 469.00M |
Total Liabilities | $ 1.63B | $ 1.60B | $ 1.55B | $ 1.48B | $ 1.53B |
Stockholders' Equity | $ 2.56B | $ 2.33B | $ 2.13B | $ 1.59B | $ 1.43B |
Cash Flow | |||||
Free Cash Flow | $ 186.00M | $ 145.00M | $ -32.00M | $ 118.00M | $ 69.00M |
Operating Cash Flow | $ 271.00M | $ 205.00M | $ 33.00M | $ 178.00M | $ 125.00M |
Investing Cash Flow | $ -84.00M | $ -59.00M | $ 436.00M | $ 39.00M | $ -70.00M |
Financing Cash Flow | $ -56.00M | $ 15.00M | $ -403.00M | $ -38.00M | $ -80.00M |