| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.68B | $ 1.70B | $ 2.25B | $ 1.33B | $ 804.03M |
| Gross Profit | $ 688.07M | $ 866.58M | $ 1.34B | $ 518.79M | $ -20.31M |
| Operating Income | $ 471.18M | $ 718.74M | $ 1.11B | $ 355.52M | $ 0.00 |
| EBITDA | $ 894.42M | $ 930.52M | $ 968.85M | $ 546.25M | $ 180.73M |
| Net Income | $ 189.85M | $ 213.52M | $ 226.55M | $ -77.84M | $ -411.59M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 84.97M | $ 95.34M | $ 183.41M | $ 131.62M | $ 149.03M |
| Total Assets | $ 5.31B | $ 4.94B | $ 4.58B | $ 4.94B | $ 3.87B |
| Total Debt | $ 2.76B | $ 2.39B | $ 2.23B | $ 2.62B | $ 2.10B |
| Net Debt | $ 2.68B | $ 2.30B | $ 2.04B | $ 2.49B | $ 1.95B |
| Total Liabilities | $ 4.11B | $ 3.91B | $ 3.79B | $ 4.41B | $ 3.43B |
| Stockholders' Equity | $ 1.20B | $ 1.03B | $ 787.85M | $ 529.24M | $ 440.15M |
| Cash Flow | |||||
| Free Cash Flow | $ -255.41M | $ -167.43M | $ 321.10M | $ -563.65M | $ -183.45M |
| Operating Cash Flow | $ 678.25M | $ 765.17M | $ 1.13B | $ 374.34M | $ 196.15M |
| Investing Cash Flow | $ -966.06M | $ -994.85M | $ -703.86M | $ -973.38M | $ -345.59M |
| Financing Cash Flow | $ 274.32M | $ 141.62M | $ -414.70M | $ 624.16M | $ 69.86M |