| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 6.54B | $ 6.83B | $ 9.38B | $ 8.91B | $ 5.76B |
| Gross Profit | $ 737.50M | $ 1.16B | $ 2.18B | $ 2.29B | $ 383.40M |
| Operating Income | $ 296.50M | $ 712.10M | $ 1.78B | $ 1.85B | $ -746.70M |
| EBITDA | $ 873.90M | $ 1.31B | $ 2.43B | $ 2.49B | $ 549.40M |
| Net Income | $ 108.60M | $ 460.20M | $ 1.33B | $ 1.30B | $ -969.90M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 175.60M | $ 170.30M | $ 194.00M | $ 180.50M | $ 189.70M |
| Total Assets | $ 7.58B | $ 7.71B | $ 8.04B | $ 8.52B | $ 8.27B |
| Total Debt | $ 3.15B | $ 3.02B | $ 2.94B | $ 3.16B | $ 4.23B |
| Net Debt | $ 2.97B | $ 2.85B | $ 2.75B | $ 2.98B | $ 4.04B |
| Total Liabilities | $ 5.52B | $ 5.44B | $ 5.50B | $ 5.87B | $ 6.82B |
| Stockholders' Equity | $ 2.02B | $ 2.23B | $ 2.54B | $ 2.65B | $ 1.45B |
| Cash Flow | |||||
| Free Cash Flow | $ 308.10M | $ 738.30M | $ 1.69B | $ 1.54B | $ 134.10M |
| Operating Cash Flow | $ 503.20M | $ 974.30M | $ 1.92B | $ 1.74B | $ 433.00M |
| Investing Cash Flow | $ -283.70M | $ -340.80M | $ -259.70M | $ -197.40M | $ -835.70M |
| Financing Cash Flow | $ -212.60M | $ -656.90M | $ -1.65B | $ -1.55B | $ 371.00M |