Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 792.00M | $ 721.00M | $ 560.70M | $ 449.10M | $ 414.00M |
Gross Profit | $ 383.10M | $ 270.60M | $ 194.80M | $ 153.80M | $ 147.90M |
Operating Income | $ 242.30M | $ 146.10M | $ 30.30M | $ 38.60M | $ 56.30M |
EBITDA | $ 381.50M | $ 282.00M | $ 208.80M | $ 198.40M | $ 224.90M |
Net Income | $ 33.50M | $ -100.10M | $ -171.40M | $ -156.20M | $ -36.70M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 161.00M | $ 106.60M | $ 119.60M | $ 528.90M | $ 428.70M |
Total Assets | $ 2.33B | $ 2.20B | $ 2.14B | $ 1.93B | $ 1.43B |
Total Debt | $ 1.95B | $ 1.89B | $ 1.80B | $ 1.48B | $ 1.12B |
Net Debt | $ 1.78B | $ 1.78B | $ 1.68B | $ 948.50M | $ 692.40M |
Total Liabilities | $ 2.29B | $ 2.24B | $ 2.10B | $ 1.77B | $ 1.30B |
Stockholders' Equity | $ 4.70M | $ -68.30M | $ 8.30M | $ 168.00M | $ 130.30M |
Cash Flow | |||||
Free Cash Flow | $ 53.90M | $ -49.50M | $ -196.70M | $ -134.60M | $ -64.20M |
Operating Cash Flow | $ 198.30M | $ 147.20M | $ 51.10M | $ 35.90M | $ 59.50M |
Investing Cash Flow | $ -149.70M | $ -195.80M | $ -381.50M | $ -407.60M | $ -123.50M |
Financing Cash Flow | $ 4.50M | $ 43.20M | $ -74.60M | $ 474.00M | $ 271.50M |