| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 6.58B | $ 6.49B | $ 5.94B | $ 4.97B | $ 4.29B |
| Gross Profit | $ 1.05B | $ 1.04B | $ 1.01B | $ 820.10M | $ 806.85M |
| Operating Income | $ 117.00M | $ 219.00M | $ 250.24M | $ 173.33M | $ 194.69M |
| EBITDA | $ 198.00M | $ 295.00M | $ 300.29M | $ 214.32M | $ 228.47M |
| Net Income | $ 91.00M | $ 171.00M | $ 179.35M | $ 124.08M | $ 138.24M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.05B | $ 709.00M | $ 765.90M | $ 607.60M | $ 589.38M |
| Total Assets | $ 2.60B | $ 2.12B | $ 2.04B | $ 1.75B | $ 1.58B |
| Total Debt | $ 435.00M | $ 427.00M | $ 424.99M | $ 433.59M | $ 433.69M |
| Net Debt | $ -604.00M | $ -266.00M | $ -307.84M | $ -142.22M | $ -121.16M |
| Total Liabilities | $ 2.50B | $ 2.03B | $ 1.96B | $ 1.75B | $ 1.54B |
| Stockholders' Equity | $ 97.00M | $ 94.00M | $ 81.28M | $ -1.77M | $ 44.13M |
| Cash Flow | |||||
| Free Cash Flow | $ 482.00M | $ 158.37M | $ 317.36M | $ 227.25M | $ 248.19M |
| Operating Cash Flow | $ 520.00M | $ 198.49M | $ 347.69M | $ 260.15M | $ 346.35M |
| Investing Cash Flow | $ -38.00M | $ -21.73M | $ -32.12M | $ -31.01M | $ -98.62M |
| Financing Cash Flow | $ -173.00M | $ -155.01M | $ -141.15M | $ -208.07M | $ -53.58M |