Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 5.46B | $ 5.51B | $ 5.85B | $ 4.90B | $ 4.68B |
Gross Profit | $ 2.81B | $ 2.49B | $ 2.25B | $ 2.05B | $ 1.99B |
Operating Income | $ 1.46B | $ 1.30B | $ 1.27B | $ 1.01B | $ 976.30M |
EBITDA | $ 2.57B | $ 2.21B | $ 2.14B | $ 1.80B | $ 1.07B |
Net Income | $ 760.40M | $ 714.30M | $ 804.10M | $ 584.90M | $ -14.20M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 156.60M | $ 2.25B | $ 40.80M | $ 84.20M | $ 116.50M |
Total Assets | $ 31.79B | $ 31.08B | $ 26.74B | $ 24.16B | $ 22.04B |
Total Debt | $ 40.40M | $ 14.13B | $ 11.66B | $ 9.80B | $ 9.75B |
Net Debt | $ 40.40M | $ 11.88B | $ 11.62B | $ 9.72B | $ 9.63B |
Total Liabilities | $ 21.12B | $ 20.94B | $ 18.83B | $ 16.88B | $ 16.20B |
Stockholders' Equity | $ 1.24B | $ 8.27B | $ 7.58B | $ 6.95B | $ 5.75B |
Cash Flow | |||||
Free Cash Flow | $ -861.50M | $ -710.70M | $ -793.70M | $ -620.10M | $ -654.10M |
Operating Cash Flow | $ 1.78B | $ 1.94B | $ 1.41B | $ 1.22B | $ 1.10B |
Investing Cash Flow | $ -3.21B | $ -3.57B | $ -2.57B | $ -2.20B | $ -879.10M |
Financing Cash Flow | $ -651.00M | $ 3.84B | $ 1.14B | $ 956.30M | $ -247.70M |