| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 4.23B | $ 4.84B | $ 3.84B | $ 3.53B | $ 3.73B |
| Gross Profit | $ 848.00M | $ 1.16B | $ 1.66B | $ 2.27B | $ 1.53B |
| Operating Income | $ 174.00M | $ 313.00M | $ 827.00M | $ 936.00M | $ 532.00M |
| EBITDA | $ 174.00M | $ 313.00M | $ 827.00M | $ 936.00M | $ 553.00M |
| Net Income | $ 131.00M | $ 228.00M | $ 645.00M | $ 717.00M | $ 412.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 722.00M | $ 839.00M | $ 1.53B | $ 905.00M | $ 1.18B |
| Total Assets | $ 51.79B | $ 61.38B | $ 70.80B | $ 80.61B | $ 87.41B |
| Total Debt | $ 48.66B | $ 57.91B | $ 67.40B | $ 76.72B | $ 83.39B |
| Net Debt | $ 47.94B | $ 57.08B | $ 65.86B | $ 75.82B | $ 82.21B |
| Total Liabilities | $ 49.15B | $ 58.62B | $ 67.82B | $ 78.00B | $ 84.97B |
| Stockholders' Equity | $ 2.64B | $ 2.76B | $ 2.98B | $ 2.60B | $ 2.43B |
| Cash Flow | |||||
| Free Cash Flow | $ 459.00M | $ 676.00M | $ 305.00M | $ 702.00M | $ 987.00M |
| Operating Cash Flow | $ 459.00M | $ 676.00M | $ 305.00M | $ 702.00M | $ 987.00M |
| Investing Cash Flow | $ 8.47B | $ 7.36B | $ 10.59B | $ 6.67B | $ 6.45B |
| Financing Cash Flow | $ -9.62B | $ -10.05B | $ -9.66B | $ -7.33B | $ -7.68B |