| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 19.93B | $ 17.87B | $ 16.22B | $ 13.48B | $ 10.60B |
| Gross Profit | $ 3.24B | $ 3.02B | $ 2.97B | $ 2.44B | $ 1.73B |
| Operating Income | $ 909.10M | $ 968.60M | $ 1.09B | $ 884.40M | $ 495.70M |
| EBITDA | $ 1.02B | $ 1.06B | $ 1.18B | $ 963.20M | $ 557.70M |
| Net Income | $ 498.20M | $ 601.60M | $ 751.50M | $ 552.10M | $ 286.50M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 34.40M | $ 57.20M | $ 47.90M | $ 14.90M | $ 69.00M |
| Total Assets | $ 9.82B | $ 7.77B | $ 6.72B | $ 5.75B | $ 5.09B |
| Total Debt | $ 5.24B | $ 3.89B | $ 3.35B | $ 2.85B | $ 2.65B |
| Net Debt | $ 5.20B | $ 3.84B | $ 3.30B | $ 2.83B | $ 2.58B |
| Total Liabilities | $ 6.85B | $ 5.10B | $ 4.48B | $ 3.92B | $ 3.64B |
| Stockholders' Equity | $ 2.97B | $ 2.67B | $ 2.24B | $ 1.83B | $ 1.45B |
| Cash Flow | |||||
| Free Cash Flow | $ 341.20M | $ -121.90M | $ 430.40M | $ 1.12B | $ 702.20M |
| Operating Cash Flow | $ 586.30M | $ 63.50M | $ 585.90M | $ 1.26B | $ 805.40M |
| Investing Cash Flow | $ -1.28B | $ -366.10M | $ -484.60M | $ -1.25B | $ -74.70M |
| Financing Cash Flow | $ 681.10M | $ 311.90M | $ -67.30M | $ -74.00M | $ -668.10M |