| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 50.07B | $ 48.71B | $ 57.34B | $ 42.08B | $ 23.29B |
| Gross Profit | $ 3.49B | $ 3.13B | $ 3.20B | $ 2.80B | $ 2.20B |
| Operating Income | $ 1.17B | $ 1.50B | $ 1.28B | $ 842.00M | $ -2.38B |
| EBITDA | $ 2.68B | $ 3.05B | $ 2.78B | $ 1.91B | $ -1.51B |
| Net Income | $ 103.00M | $ 198.00M | $ 168.00M | $ 60.00M | $ -568.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 349.00M | $ 453.00M | $ 404.00M | $ 456.00M | $ 63.00M |
| Total Assets | $ 27.76B | $ 28.60B | $ 29.21B | $ 29.98B | $ 25.95B |
| Total Debt | $ 7.93B | $ 8.03B | $ 8.82B | $ 9.64B | $ 10.61B |
| Net Debt | $ 7.58B | $ 7.57B | $ 8.42B | $ 9.18B | $ 10.54B |
| Total Liabilities | $ 13.44B | $ 13.63B | $ 14.57B | $ 15.80B | $ 14.76B |
| Stockholders' Equity | $ 1.35B | $ 1.55B | $ 1.52B | $ 1.53B | $ 1.46B |
| Cash Flow | |||||
| Free Cash Flow | $ 1.84B | $ 2.14B | $ 1.95B | $ 1.66B | $ 772.00M |
| Operating Cash Flow | $ 2.48B | $ 2.72B | $ 2.40B | $ 1.99B | $ 1.51B |
| Investing Cash Flow | $ -875.00M | $ -702.00M | $ -526.00M | $ 386.00M | $ -1.09B |
| Financing Cash Flow | $ -1.70B | $ -1.97B | $ -1.93B | $ -1.98B | $ -430.00M |