| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 536.94M | $ 587.43M | $ 176.15M | $ 537.05M | $ 170.26M |
| Gross Profit | $ 353.46M | $ 401.24M | $ 49.98M | $ 452.55M | $ 136.07M |
| Operating Income | $ 330.69M | $ 378.27M | $ 26.87M | $ 429.73M | $ 122.12M |
| EBITDA | $ 514.17M | $ 564.46M | $ 153.04M | $ 514.23M | $ 156.31M |
| Net Income | $ 319.23M | $ 369.14M | $ 19.00M | $ 424.81M | $ 122.12M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 257.00M | $ 469.02M | $ 203.29M | $ 107.03M | $ 82.24M |
| Total Assets | $ 6.72B | $ 6.65B | $ 6.66B | $ 6.29B | $ 3.16B |
| Total Debt | $ 2.91B | $ 2.95B | $ 3.16B | $ 2.64B | $ 1.61B |
| Net Debt | $ 2.66B | $ 2.48B | $ 2.95B | $ 2.54B | $ 1.53B |
| Total Liabilities | $ 3.10B | $ 3.12B | $ 3.28B | $ 2.76B | $ 1.66B |
| Stockholders' Equity | $ 3.63B | $ 3.53B | $ 3.39B | $ 3.53B | $ 1.50B |
| Cash Flow | |||||
| Free Cash Flow | $ 221.80M | $ 708.36M | $ -295.28M | $ -2.62B | $ 58.45M |
| Operating Cash Flow | $ 221.80M | $ 708.36M | $ -295.28M | $ -2.62B | $ 58.45M |
| Investing Cash Flow | $ -157.65M | $ 0.00 | $ 0.00 | $ 0.00 | $ -1.51B |
| Financing Cash Flow | $ -276.17M | $ -442.63M | $ 391.55M | $ 2.64B | $ 1.39B |