Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 3.11B | $ 2.74B | $ 2.54B | $ 2.23B | $ 1.86B |
Gross Profit | $ 745.60M | $ 647.50M | $ 574.90M | $ 491.40M | $ 379.80M |
Operating Income | $ 348.80M | $ 328.00M | $ 345.20M | $ 302.20M | $ 246.60M |
EBITDA | $ 501.40M | $ 446.10M | $ 460.00M | $ 401.00M | $ 277.80M |
Net Income | $ -168.10M | $ -11.90M | $ 87.00M | $ 70.70M | $ 1.30M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 269.50M | $ 195.90M | $ 282.90M | $ 389.90M | $ 317.90M |
Total Assets | $ 7.89B | $ 6.88B | $ 6.68B | $ 6.12B | $ 5.41B |
Total Debt | $ 393.50M | $ 3.06B | $ 2.93B | $ 3.29B | $ 3.20B |
Net Debt | $ 124.00M | $ 2.87B | $ 2.65B | $ 2.90B | $ 2.88B |
Total Liabilities | $ 4.25B | $ 3.51B | $ 6.68B | $ 6.12B | $ 5.41B |
Stockholders' Equity | $ 1.79B | $ 1.99B | $ 2.00B | $ 1.09B | $ 115.60M |
Cash Flow | |||||
Free Cash Flow | $ 209.70M | $ 205.00M | $ 78.20M | $ 29.50M | $ 204.00M |
Operating Cash Flow | $ 300.10M | $ 293.80M | $ 158.80M | $ 87.10M | $ 246.90M |
Investing Cash Flow | $ -488.50M | $ -225.60M | $ -307.90M | $ -331.70M | $ -88.40M |
Financing Cash Flow | $ 262.00M | $ -155.20M | $ 42.10M | $ 316.30M | $ 66.70M |