Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 1.14B | $ 1.13B | $ 1.10B | $ 955.04M | $ 898.40M |
Gross Profit | $ 783.24M | $ 778.62M | $ 775.93M | $ 685.46M | $ 637.68M |
Operating Income | $ -2.06M | $ 329.91M | $ 326.44M | $ 286.58M | $ 242.53M |
EBITDA | $ 354.12M | $ 686.21M | $ 684.05M | $ 596.63M | $ 538.41M |
Net Income | $ -19.92M | $ 212.24M | $ 175.22M | $ 628.14M | $ 116.33M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 193.66M | $ 794.83M | $ 370.93M | $ 441.55M | $ 759.47M |
Total Assets | $ 12.66B | $ 11.40B | $ 10.80B | $ 10.58B | $ 10.00B |
Total Debt | $ 4.73B | $ 5.05B | $ 4.39B | $ 4.19B | $ 4.02B |
Net Debt | $ 4.56B | $ 4.54B | $ 4.04B | $ 3.78B | $ 3.29B |
Total Liabilities | $ 5.29B | $ 5.74B | $ 5.12B | $ 4.89B | $ 4.72B |
Stockholders' Equity | $ 5.38B | $ 5.43B | $ 5.44B | $ 5.44B | $ 5.03B |
Cash Flow | |||||
Free Cash Flow | $ 40.17M | $ 58.77M | $ 5.63M | $ -1.28B | $ -160.47M |
Operating Cash Flow | $ 541.15M | $ 602.59M | $ 592.24M | $ 516.40M | $ 455.59M |
Investing Cash Flow | $ -225.04M | $ -800.40M | $ -553.19M | $ -747.88M | $ -542.13M |
Financing Cash Flow | $ -660.58M | $ 360.60M | $ -118.75M | $ -164.57M | $ 833.32M |