| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 3.20B | $ 2.99B | $ 3.08B | $ 2.72B | $ 1.91B |
| Gross Profit | $ 985.50M | $ 1.10B | $ 875.90M | $ 794.20M | $ 692.90M |
| Operating Income | $ 124.60M | $ 139.70M | $ 139.60M | $ 111.90M | $ 95.90M |
| EBITDA | $ 1.77B | $ 334.80M | $ 1.84B | $ 1.68B | $ 922.30M |
| Net Income | $ -128.50M | $ -93.50M | $ -300.00K | $ 11.10M | $ -19.60M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 205.70M | $ 277.00M | $ 210.90M | $ 256.90M | $ 361.30M |
| Total Assets | $ 5.12B | $ 5.10B | $ 4.41B | $ 4.33B | $ 3.69B |
| Total Debt | $ 3.66B | $ 3.72B | $ 3.18B | $ 2.76B | $ 2.35B |
| Net Debt | $ 3.45B | $ 3.44B | $ 2.97B | $ 2.51B | $ 1.99B |
| Total Liabilities | $ 6.04B | $ 6.13B | $ 4.85B | $ 4.26B | $ 3.71B |
| Stockholders' Equity | $ -1.05B | $ -1.15B | $ -780.40M | $ -261.30M | $ -236.90M |
| Cash Flow | |||||
| Free Cash Flow | $ -120.30M | $ 479.00M | $ 339.60M | $ -441.10M | $ -242.60M |
| Operating Cash Flow | $ -106.80M | $ 488.90M | $ 346.10M | $ -435.00M | $ -232.40M |
| Investing Cash Flow | $ -35.40M | $ -331.80M | $ 31.30M | $ -180.70M | $ -300.00K |
| Financing Cash Flow | $ 84.50M | $ -74.90M | $ -394.50M | $ 525.50M | $ 365.00M |