| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 987.32M | $ 815.87M | $ 1.01B | $ 788.90M | $ 556.50M |
| Gross Profit | $ 515.31M | $ 420.25M | $ 539.22M | $ 429.09M | $ 278.45M |
| Operating Income | $ 187.10M | $ 116.08M | $ 236.71M | $ 156.41M | $ 26.68M |
| EBITDA | $ 249.41M | $ 183.29M | $ 301.38M | $ 222.21M | $ 94.25M |
| Net Income | $ 201.67M | $ 121.16M | $ 223.33M | $ 142.35M | $ 31.02M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 852.33M | $ 697.81M | $ 547.78M | $ 511.34M | $ 373.72M |
| Total Assets | $ 2.12B | $ 1.91B | $ 1.79B | $ 1.65B | $ 1.47B |
| Total Debt | $ 15.16M | $ 19.52M | $ 22.02M | $ 17.72M | $ 20.93M |
| Net Debt | $ -197.79M | $ -213.99M | $ -153.85M | $ -151.88M | $ -115.80M |
| Total Liabilities | $ 191.21M | $ 173.18M | $ 198.44M | $ 223.76M | $ 203.43M |
| Stockholders' Equity | $ 1.93B | $ 1.74B | $ 1.60B | $ 1.43B | $ 1.26B |
| Cash Flow | |||||
| Free Cash Flow | $ 213.77M | $ 149.40M | $ 118.30M | $ 163.24M | $ 102.16M |
| Operating Cash Flow | $ 245.68M | $ 171.97M | $ 136.70M | $ 175.28M | $ 105.98M |
| Investing Cash Flow | $ -226.55M | $ -103.39M | $ -55.69M | $ -141.79M | $ -48.60M |
| Financing Cash Flow | $ -35.67M | $ -9.47M | $ -68.35M | $ 2.67M | $ -53.70M |