Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 1.43B | $ 1.17B | $ 1.73B | $ 1.48B | $ 939.00M |
Gross Profit | $ 921.00M | $ 762.00M | $ 1.24B | $ 1.05B | $ 609.00M |
Operating Income | $ 0.00 | $ 243.00M | $ 748.00M | $ 561.00M | $ 141.00M |
EBITDA | $ 499.00M | $ 377.00M | $ 856.00M | $ 668.00M | $ 252.00M |
Net Income | $ 298.00M | $ 234.00M | $ 608.00M | $ 487.00M | $ 138.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 225.00M | $ 180.00M | $ 457.00M | $ 323.00M | $ 289.00M |
Total Assets | $ 4.57B | $ 4.38B | $ 3.30B | $ 2.92B | $ 2.61B |
Total Debt | $ 248.00M | $ 423.00M | $ 253.00M | $ 250.00M | $ 272.00M |
Net Debt | $ 23.00M | $ 243.00M | $ -204.00M | $ -73.00M | $ -17.00M |
Total Liabilities | $ 2.90B | $ 2.77B | $ 1.60B | $ 1.27B | $ 1.11B |
Stockholders' Equity | $ 1.68B | $ 1.61B | $ 1.70B | $ 1.65B | $ 1.50B |
Cash Flow | |||||
Free Cash Flow | $ 607.00M | $ 304.00M | $ 692.00M | $ 435.00M | $ 362.00M |
Operating Cash Flow | $ 648.00M | $ 337.00M | $ 737.00M | $ 484.00M | $ 392.00M |
Investing Cash Flow | $ -29.00M | $ -191.00M | $ -40.00M | $ -67.00M | $ -30.00M |
Financing Cash Flow | $ -439.00M | $ -329.00M | $ -623.00M | $ -377.00M | $ -297.00M |