| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | 967.00M | 1.12B | 1.01B | 44.00M | 377.00M |
| Gross Profit | 783.00M | 816.00M | 795.00M | 13.00M | 171.00M |
| Operating Income | 1.15B | 311.00M | 2.28B | 431.00M | -36.00M |
| EBITDA | 1.22B | 463.00M | 2.34B | 492.00M | -51.00M |
| Net Income | 269.00M | -530.00M | 919.00M | 577.00M | -380.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | 1.03B | 1.16B | 2.23B | 1.29B | 1.76B |
| Total Assets | 23.31B | 21.91B | 22.86B | 8.18B | 7.97B |
| Total Debt | 12.40B | 12.06B | 12.64B | 3.39B | 5.11B |
| Net Debt | 11.50B | 11.13B | 11.49B | 2.22B | 3.50B |
| Total Liabilities | 16.48B | 15.87B | 16.62B | 5.44B | 6.22B |
| Stockholders' Equity | 3.33B | 3.31B | 3.97B | 2.66B | 1.71B |
| Cash Flow | |||||
| Free Cash Flow | 787.00M | 858.00M | 144.00M | 253.00M | 271.00M |
| Operating Cash Flow | 787.00M | 858.00M | 923.00M | 244.00M | 271.00M |
| Investing Cash Flow | -633.00M | -28.00M | 323.00M | -216.00M | 1.04B |
| Financing Cash Flow | -180.00M | -1.05B | -1.29B | -441.00M | -1.06B |