| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 18.88B | $ 20.07B | $ 20.80B | $ 17.48B | $ 12.32B |
| Gross Profit | $ 3.70B | $ 3.51B | $ 3.85B | $ 3.79B | $ 1.98B |
| Operating Income | $ 920.00M | $ 695.00M | $ 1.05B | $ 1.09B | $ -208.00M |
| EBITDA | $ 1.73B | $ 856.00M | $ 1.81B | $ 1.78B | $ 43.00M |
| Net Income | $ 70.00M | $ -689.00M | $ 202.00M | $ 764.00M | $ -1.25B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 810.00M | $ 902.00M | $ 1.23B | $ 1.09B | $ 1.54B |
| Total Assets | $ 20.96B | $ 21.58B | $ 22.43B | $ 21.40B | $ 16.51B |
| Total Debt | $ 8.79B | $ 8.65B | $ 8.91B | $ 8.42B | $ 6.87B |
| Net Debt | $ 7.98B | $ 7.75B | $ 7.68B | $ 7.33B | $ 5.33B |
| Total Liabilities | $ 16.06B | $ 16.75B | $ 16.96B | $ 16.22B | $ 13.25B |
| Stockholders' Equity | $ 4.76B | $ 4.67B | $ 5.30B | $ 5.00B | $ 3.08B |
| Cash Flow | |||||
| Free Cash Flow | $ -490.00M | $ -18.00M | $ -540.00M | $ 81.00M | $ 468.00M |
| Operating Cash Flow | $ 698.00M | $ 1.03B | $ 521.00M | $ 1.06B | $ 1.11B |
| Investing Cash Flow | $ -1.00B | $ -1.03B | $ -914.00M | $ -2.79B | $ -667.00M |
| Financing Cash Flow | $ 225.00M | $ -333.00M | $ 575.00M | $ 1.31B | $ 203.00M |