Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 3.89B | $ 3.60B | $ 3.63B | $ 3.03B | $ 3.25B |
Gross Profit | $ 756.00M | $ 683.00M | $ 707.00M | $ 556.00M | $ 711.00M |
Operating Income | $ 307.00M | $ 586.00M | $ 506.00M | $ 281.00M | $ 414.00M |
EBITDA | $ 597.00M | $ 588.00M | $ 596.00M | $ 279.00M | $ 557.00M |
Net Income | $ 261.00M | $ 390.00M | $ 495.00M | $ 80.00M | $ 313.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 259.00M | $ 246.00M | $ 423.00M | $ 592.00M | $ 187.00M |
Total Assets | $ 2.53B | $ 2.64B | $ 2.71B | $ 3.02B | $ 2.27B |
Total Debt | $ 1.69B | $ 1.16B | $ 1.19B | $ 1.67B | $ 1.41B |
Net Debt | $ 1.43B | $ 909.00M | $ 765.00M | $ 1.08B | $ 1.23B |
Total Liabilities | $ 3.26B | $ 2.75B | $ 3.17B | $ 5.33B | $ 4.41B |
Stockholders' Equity | $ -735.00M | $ -116.00M | $ -468.00M | $ -2.31B | $ -2.13B |
Cash Flow | |||||
Free Cash Flow | $ 382.00M | $ 284.00M | $ -382.00M | $ -55.00M | $ 140.00M |
Operating Cash Flow | $ 465.00M | $ 375.00M | $ -310.00M | $ 25.00M | $ 242.00M |
Investing Cash Flow | $ -55.00M | $ -91.00M | $ -71.00M | $ -80.00M | $ -86.00M |
Financing Cash Flow | $ -403.00M | $ -482.00M | $ 139.00M | $ 530.00M | $ -163.00M |