| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 3.09B | $ 2.55B | $ 2.83B | $ 3.27B | $ 2.64B |
| Gross Profit | $ 1.08B | $ 605.13M | $ 1.17B | $ 1.37B | $ 1.09B |
| Operating Income | $ 386.47M | $ -79.96M | $ 516.85M | $ 723.85M | $ 502.14M |
| EBITDA | $ 511.27M | $ 40.90M | $ 640.77M | $ 842.99M | $ 619.66M |
| Net Income | $ 279.91M | $ -75.48M | $ 357.52M | $ 528.06M | $ 402.46M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.58B | $ 1.19B | $ 2.01B | $ 2.81B | $ 2.52B |
| Total Assets | $ 4.79B | $ 4.64B | $ 5.85B | $ 7.15B | $ 5.97B |
| Total Debt | $ 2.19B | $ 2.18B | $ 2.20B | $ 2.24B | $ 2.29B |
| Net Debt | $ 884.32M | $ 1.20B | $ 966.63M | $ 772.73M | $ 899.83M |
| Total Liabilities | $ 4.03B | $ 4.07B | $ 4.59B | $ 5.49B | $ 4.97B |
| Stockholders' Equity | $ 636.24M | $ 423.76M | $ 556.46M | $ 975.22M | $ 911.77M |
| Cash Flow | |||||
| Free Cash Flow | $ 697.33M | $ 136.37M | $ 784.47M | $ 826.38M | $ 511.64M |
| Operating Cash Flow | $ 742.83M | $ 164.66M | $ 833.98M | $ 866.08M | $ 575.93M |
| Investing Cash Flow | $ 134.07M | $ -38.32M | $ -56.44M | $ -39.06M | $ -62.94M |
| Financing Cash Flow | $ -439.67M | $ -1.57B | $ -1.38B | $ 195.84M | $ -547.35M |