Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 538.78M | $ 620.50M | $ 1.28B | $ 1.35B | $ 1.22B |
Gross Profit | $ -19.85M | $ 36.21M | $ 554.88M | $ 644.45M | $ 660.50M |
Operating Income | $ -72.07M | $ -47.09M | $ 474.26M | $ 508.07M | $ 588.61M |
EBITDA | $ -72.07M | $ -145.21M | $ 546.80M | $ 589.04M | $ 666.69M |
Net Income | $ -131.16M | $ -255.25M | $ 382.96M | $ 388.33M | $ 434.37M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 256.25M | $ 176.88M | $ 134.64M | $ 57.51M | $ 145.44M |
Total Assets | $ 1.22B | $ 1.29B | $ 1.60B | $ 1.41B | $ 1.43B |
Total Debt | $ 1.14B | $ 930.75M | $ 921.93M | $ 1.03B | $ 1.42B |
Net Debt | $ 879.23M | $ 753.88M | $ 787.29M | $ 972.17M | $ 1.27B |
Total Liabilities | $ 1.30B | $ 1.21B | $ 1.27B | $ 1.39B | $ 1.76B |
Stockholders' Equity | $ -78.90M | $ 78.25M | $ 337.71M | $ 23.40M | $ -329.38M |
Cash Flow | |||||
Free Cash Flow | $ -74.40M | $ 14.37M | $ 252.46M | $ 384.78M | $ 527.57M |
Operating Cash Flow | $ -40.09M | $ 68.41M | $ 324.63M | $ 443.04M | $ 563.65M |
Investing Cash Flow | $ -34.21M | $ -53.82M | $ -71.97M | $ -57.86M | $ -35.70M |
Financing Cash Flow | $ 155.72M | $ 18.71M | $ -176.27M | $ -471.79M | $ -463.68M |