| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.19B | $ 2.14B | $ 1.46B | $ 1.24B | $ 1.03B |
| Gross Profit | $ 1.22B | $ 1.17B | $ 686.52M | $ 544.52M | $ 362.24M |
| Operating Income | $ 234.89M | $ 214.71M | $ -4.28M | $ 35.04M | $ -199.63M |
| EBITDA | $ 879.73M | $ 882.06M | $ 129.48M | $ -43.89M | $ -134.23M |
| Net Income | $ 161.39M | $ 184.14M | $ -158.52M | $ -290.57M | $ -460.16M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.94B | $ 978.26M | $ 779.88M | $ 802.12M | $ 1.01B |
| Total Assets | $ 13.50B | $ 12.86B | $ 12.63B | $ 13.47B | $ 14.01B |
| Total Debt | $ 6.94B | $ 6.26B | $ 6.18B | $ 6.21B | $ 6.39B |
| Net Debt | $ 5.12B | $ 5.39B | $ 5.42B | $ 5.46B | $ 5.46B |
| Total Liabilities | $ 8.06B | $ 7.39B | $ 7.21B | $ 7.42B | $ 7.69B |
| Stockholders' Equity | $ 5.18B | $ 5.22B | $ 5.25B | $ 5.86B | $ 6.06B |
| Cash Flow | |||||
| Free Cash Flow | $ 254.10M | $ 83.64M | $ -163.46M | $ -215.69M | $ -473.25M |
| Operating Cash Flow | $ 358.99M | $ 238.83M | $ -91.04M | $ -144.43M | $ -362.55M |
| Investing Cash Flow | $ 149.37M | $ -157.52M | $ 88.17M | $ 79.76M | $ -23.36M |
| Financing Cash Flow | $ 660.09M | $ 33.54M | $ 64.04M | $ -108.25M | $ 366.22M |