| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.59B | $ 2.04B | $ 2.32B | $ 3.56B | $ 3.95B |
| Gross Profit | $ 1.56B | $ 847.47M | $ 1.31B | $ 2.13B | $ 2.77B |
| Operating Income | $ 901.03M | $ 354.04M | $ 688.69M | $ 1.36B | $ 2.24B |
| EBITDA | $ 473.17M | $ 424.06M | $ 738.93M | $ 1.40B | $ 2.28B |
| Net Income | $ 311.42M | $ 144.66M | $ 475.51M | $ 1.00B | $ 1.65B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 659.03M | $ 948.64M | $ 1.34B | $ 346.94M | $ 547.93M |
| Total Assets | $ 26.09B | $ 18.84B | $ 16.82B | $ 18.78B | $ 31.60B |
| Total Debt | $ 20.55B | $ 13.49B | $ 11.80B | $ 13.99B | $ 26.89B |
| Net Debt | $ 20.32B | $ 12.56B | $ 10.47B | $ 13.65B | $ 26.36B |
| Total Liabilities | $ 22.26B | $ 15.31B | $ 13.35B | $ 15.36B | $ 28.21B |
| Stockholders' Equity | $ 3.83B | $ 3.54B | $ 3.47B | $ 3.42B | $ 3.39B |
| Cash Flow | |||||
| Free Cash Flow | $ -4.56B | $ -1.62B | $ 5.95B | $ 2.51B | $ -6.28B |
| Operating Cash Flow | $ -4.53B | $ -1.58B | $ 6.03B | $ 2.56B | $ -6.20B |
| Investing Cash Flow | $ -1.89B | $ -273.29M | $ -721.58M | $ -304.37M | $ 783.03M |
| Financing Cash Flow | $ 5.72B | $ 1.47B | $ -4.32B | $ -2.45B | $ 5.76B |