| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.47B | $ 1.48B | $ 1.49B | $ 1.43B | $ 1.37B |
| Gross Profit | $ 707.90M | $ 647.52M | $ 639.78M | $ 566.41M | $ 586.48M |
| Operating Income | $ 88.80M | $ 60.93M | $ 39.89M | $ 10.31M | $ 65.77M |
| EBITDA | $ 215.83M | $ 182.57M | $ 159.90M | $ 139.63M | $ 198.56M |
| Net Income | $ 17.25M | $ -9.59M | $ -16.44M | $ -38.33M | $ -24.50M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 44.51M | $ 38.55M | $ 31.08M | $ 14.61M | $ 21.52M |
| Total Assets | $ 2.33B | $ 2.33B | $ 2.47B | $ 2.56B | $ 2.47B |
| Total Debt | $ 793.02M | $ 836.06M | $ 968.85M | $ 1.01B | $ 1.63B |
| Net Debt | $ 748.51M | $ 797.51M | $ 937.77M | $ 993.21M | $ 1.61B |
| Total Liabilities | $ 1.15B | $ 1.18B | $ 1.31B | $ 1.41B | $ 2.10B |
| Stockholders' Equity | $ 1.18B | $ 1.15B | $ 1.16B | $ 1.15B | $ 364.59M |
| Cash Flow | |||||
| Free Cash Flow | $ 98.12M | $ 172.27M | $ 49.42M | $ -161.81M | $ 46.81M |
| Operating Cash Flow | $ 183.34M | $ 238.03M | $ 119.01M | $ -110.25M | $ 92.08M |
| Investing Cash Flow | $ -143.40M | $ -67.85M | $ -72.82M | $ -90.45M | $ -46.07M |
| Financing Cash Flow | $ -39.27M | $ -161.98M | $ -28.72M | $ 193.33M | $ -45.10M |