| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.33B | $ 2.29B | $ 2.33B | $ 1.38B | $ 774.42M |
| Gross Profit | $ 629.14M | $ 1.06B | $ 974.60M | $ 554.42M | $ 345.98M |
| Operating Income | $ 77.29M | $ 445.74M | $ 448.26M | $ 215.83M | $ 186.44M |
| EBITDA | $ 210.45M | $ 596.69M | $ 520.26M | $ 196.93M | $ 158.51M |
| Net Income | $ 102.66M | $ 438.94M | $ 397.36M | $ 145.45M | $ 134.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.62B | $ 1.70B | $ 1.61B | $ 1.02B | $ 679.38M |
| Total Assets | $ 3.25B | $ 3.38B | $ 3.08B | $ 2.08B | $ 1.20B |
| Total Debt | $ 1.33B | $ 1.30B | $ 1.29B | $ 1.04B | $ 350.62M |
| Net Debt | $ 962.13M | $ 1.01B | $ 817.11M | $ 922.16M | $ -328.76M |
| Total Liabilities | $ 2.42B | $ 2.40B | $ 2.26B | $ 1.65B | $ 716.11M |
| Stockholders' Equity | $ 833.02M | $ 983.62M | $ 825.57M | $ 430.17M | $ 483.99M |
| Cash Flow | |||||
| Free Cash Flow | $ 480.09M | $ 586.38M | $ 698.37M | $ 299.52M | $ 195.78M |
| Operating Cash Flow | $ 513.69M | $ 696.78M | $ 744.82M | $ 352.03M | $ 216.33M |
| Investing Cash Flow | $ 128.27M | $ -366.36M | $ -371.91M | $ -1.22B | $ -25.57M |
| Financing Cash Flow | $ -460.27M | $ -516.77M | $ -17.13M | $ 309.41M | $ 191.68M |