| Dec 24 | Dec 23 | Dec 22 | |
|---|---|---|---|
| Income Statement | |||
| Total Revenue | $ 5.24B | $ 4.56B | $ 4.15B |
| Gross Profit | $ 754.16M | $ 635.28M | $ 545.68M |
| Operating Income | $ 403.22M | $ 337.36M | $ 262.63M |
| EBITDA | $ 551.34M | $ 511.87M | $ 459.14M |
| Net Income | $ 10.97M | $ -35.06M | $ -21.00M |
| Balance Sheet | |||
| Cash & Short-Term Investments | $ 102.58M | $ 57.98M | $ 120.06M |
| Total Assets | $ 6.21B | $ 5.76B | $ 5.73B |
| Total Debt | $ 2.41B | $ 3.38B | $ 3.37B |
| Net Debt | $ 2.31B | $ 3.32B | $ 3.25B |
| Total Liabilities | $ 3.84B | $ 4.61B | $ 4.53B |
| Stockholders' Equity | $ 2.37B | $ 1.15B | $ 1.20B |
| Cash Flow | |||
| Free Cash Flow | $ -46.85M | $ -17.42M | $ -16.95M |
| Operating Cash Flow | $ 76.33M | $ 67.89M | $ 27.26M |
| Investing Cash Flow | $ -235.45M | $ -112.86M | $ -60.75M |
| Financing Cash Flow | $ 203.76M | $ -14.69M | $ -25.78M |