| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.84B | $ 1.95B | $ 1.94B | $ 1.76B | $ 1.42B |
| Gross Profit | $ 686.03M | $ 705.64M | $ 612.65M | $ 594.64M | $ 513.44M |
| Operating Income | $ 194.71M | $ 214.50M | $ 52.30M | $ 150.47M | $ 59.36M |
| EBITDA | $ 280.18M | $ 285.81M | $ 120.16M | $ 255.87M | $ 136.99M |
| Net Income | $ 116.64M | $ 112.75M | $ -15.93M | $ 121.37M | $ 39.66M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 188.88M | $ 194.53M | $ 180.96M | $ 165.18M | $ 181.83M |
| Total Assets | $ 2.61B | $ 2.71B | $ 2.82B | $ 2.96B | $ 2.89B |
| Total Debt | $ 737.82M | $ 788.97M | $ 991.80M | $ 929.66M | $ 926.01M |
| Net Debt | $ 548.93M | $ 594.44M | $ 810.83M | $ 764.48M | $ 744.17M |
| Total Liabilities | $ 1.26B | $ 1.33B | $ 1.54B | $ 1.57B | $ 1.57B |
| Stockholders' Equity | $ 1.35B | $ 1.38B | $ 1.28B | $ 1.39B | $ 1.32B |
| Cash Flow | |||||
| Free Cash Flow | $ 215.86M | $ 240.22M | $ 13.26M | $ 27.48M | $ 160.49M |
| Operating Cash Flow | $ 204.58M | $ 279.02M | $ 41.79M | $ 48.93M | $ 178.39M |
| Investing Cash Flow | $ -76.42M | $ -27.62M | $ -40.19M | $ -49.13M | $ -71.39M |
| Financing Cash Flow | $ -122.66M | $ -238.61M | $ 24.67M | $ -13.46M | $ -75.25M |