Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 4.66B | $ 4.45B | $ 4.14B | $ 5.06B | $ 4.84B |
Gross Profit | $ 1.68B | $ 1.46B | $ 1.42B | $ 1.82B | $ 1.77B |
Operating Income | $ 151.90M | $ 172.80M | $ 573.70M | $ 932.40M | $ 604.50M |
EBITDA | $ 525.00M | $ 507.20M | $ 915.60M | $ 661.90M | $ 612.90M |
Net Income | $ -12.70M | $ -130.90M | $ -130.90M | $ -162.60M | $ 146.10M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 751.30M | $ 600.70M | $ 1.86B | $ 641.50M | $ 354.30M |
Total Assets | $ 10.81B | $ 11.02B | $ 10.43B | $ 11.49B | $ 11.30B |
Total Debt | $ 4.07B | $ 4.11B | $ 3.52B | $ 3.57B | $ 3.37B |
Net Debt | $ 3.32B | $ 3.51B | $ 1.66B | $ 2.92B | $ 3.01B |
Total Liabilities | $ 6.04B | $ 6.18B | $ 5.27B | $ 5.83B | $ 5.50B |
Stockholders' Equity | $ 4.77B | $ 4.84B | $ 5.15B | $ 5.66B | $ 5.80B |
Cash Flow | |||||
Free Cash Flow | $ 303.80M | $ 210.90M | $ 4.20M | $ 465.80M | $ 250.10M |
Operating Cash Flow | $ 405.50M | $ 307.30M | $ 156.30M | $ 636.20M | $ 387.80M |
Investing Cash Flow | $ -77.50M | $ -1.96B | $ 1.28B | $ -187.80M | $ -596.10M |
Financing Cash Flow | $ -187.20M | $ 421.60M | $ -178.70M | $ -181.10M | $ 1.80M |