| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | 3.52B | 2.73B | 2.20B | 2.16B | 2.12B |
| Gross Profit | 3.02B | 2.29B | 1.80B | 1.77B | 1.72B |
| Operating Income | 392.40M | 203.15M | 112.81M | 301.12M | 314.27M |
| EBITDA | 497.95M | 307.21M | 211.56M | 391.05M | 401.36M |
| Net Income | 257.08M | 139.21M | 84.44M | 201.20M | 207.32M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | 98.45M | 257.87M | 253.20M | 705.96M | 360.00M |
| Total Assets | 7.13B | 6.44B | 6.20B | 6.30B | 6.07B |
| Total Debt | 583.86M | 541.92M | 69.88M | 73.24M | 578.78M |
| Net Debt | 485.41M | 284.05M | -183.32M | -632.72M | 218.78M |
| Total Liabilities | 6.14B | 5.52B | 5.35B | 5.44B | 5.26B |
| Stockholders' Equity | 988.82M | 926.00M | 855.52M | 862.16M | 814.09M |
| Cash Flow | |||||
| Free Cash Flow | 48.20M | 95.93M | -211.78M | 372.32M | 53.38M |
| Operating Cash Flow | 143.42M | 193.65M | -130.23M | 456.43M | 129.50M |
| Investing Cash Flow | -91.94M | -97.65M | -79.02M | -98.57M | -73.86M |
| Financing Cash Flow | -211.99M | -93.05M | -244.47M | -11.54M | -73.28M |