| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.12B | $ 2.17B | $ 2.13B | $ 1.86B | $ 1.59B |
| Gross Profit | $ 535.60M | $ 494.40M | $ 452.30M | $ 435.90M | $ 396.10M |
| Operating Income | $ 285.50M | $ 279.90M | $ 252.50M | $ 240.80M | $ 209.00M |
| EBITDA | $ 393.40M | $ 278.10M | $ 307.30M | $ 345.10M | $ 279.90M |
| Net Income | $ 167.10M | $ 84.10M | $ 122.20M | $ 164.40M | $ 112.40M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 337.10M | $ 321.50M | $ 252.80M | $ 304.40M | $ 371.80M |
| Total Assets | $ 3.39B | $ 3.35B | $ 3.40B | $ 3.37B | $ 3.21B |
| Total Debt | $ 1.02B | $ 1.07B | $ 1.12B | $ 1.08B | $ 995.10M |
| Net Debt | $ 691.30M | $ 748.70M | $ 872.50M | $ 776.40M | $ 627.40M |
| Total Liabilities | $ 1.61B | $ 1.66B | $ 1.79B | $ 1.79B | $ 1.71B |
| Stockholders' Equity | $ 1.75B | $ 1.65B | $ 1.58B | $ 1.54B | $ 1.46B |
| Cash Flow | |||||
| Free Cash Flow | $ 146.90M | $ 140.10M | $ 23.40M | $ 146.40M | $ 164.60M |
| Operating Cash Flow | $ 236.40M | $ 233.60M | $ 105.70M | $ 232.40M | $ 240.60M |
| Investing Cash Flow | $ -94.50M | $ -91.70M | $ -101.60M | $ -278.60M | $ -77.00M |
| Financing Cash Flow | $ -110.40M | $ -71.70M | $ -34.10M | $ 5.60M | $ -44.70M |