| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.47B | $ 1.43B | $ 1.33B | $ 503.59M | $ 545.07M |
| Gross Profit | $ 365.00M | $ 323.50M | $ 339.50M | $ -1.92M | $ 48.58M |
| Operating Income | $ 137.00M | $ 135.30M | $ 132.30M | $ -51.77M | $ -3.67M |
| EBITDA | $ 261.60M | $ 296.50M | $ 280.50M | $ 139.99M | $ 163.41M |
| Net Income | $ 64.60M | $ 54.80M | $ 67.80M | $ 16.59M | $ 27.46M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 302.00M | $ 342.20M | $ 61.02M | $ 123.87M | $ 102.84M |
| Total Assets | $ 2.77B | $ 2.73B | $ 1.27B | $ 1.60B | $ 1.64B |
| Total Debt | $ 1.14B | $ 1.24B | $ 633.70M | $ 718.05M | $ 838.19M |
| Net Debt | $ 1.03B | $ 1.15B | $ 572.67M | $ 594.19M | $ 735.35M |
| Total Liabilities | $ 1.65B | $ 1.68B | $ 960.19M | $ 1.12B | $ 1.19B |
| Stockholders' Equity | $ 1.12B | $ 1.05B | $ 308.17M | $ 488.05M | $ 457.86M |
| Cash Flow | |||||
| Free Cash Flow | $ -33.50M | $ -62.40M | $ -9.80M | $ 115.72M | $ 148.00M |
| Operating Cash Flow | $ 226.10M | $ 329.20M | $ 189.70M | $ 132.87M | $ 174.66M |
| Investing Cash Flow | $ -105.50M | $ -420.90M | $ -137.00M | $ -33.47M | $ -26.67M |
| Financing Cash Flow | $ -102.20M | $ 107.10M | $ -189.80M | $ -78.37M | $ -117.66M |