| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 186.86M | $ 189.06M | $ 179.99M | $ 172.84M | $ 165.78M |
| Gross Profit | $ 163.72M | $ 168.87M | $ 162.04M | $ 155.13M | $ 149.38M |
| Operating Income | $ 60.62M | $ 70.68M | $ 62.76M | $ 35.73M | $ 92.43M |
| EBITDA | $ 139.80M | $ 122.18M | $ 139.96M | $ 119.76M | $ 156.44M |
| Net Income | $ 42.66M | $ 24.04M | $ -7.98M | $ 402.66M | $ 36.78M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 39.84M | $ 202.02M | $ 12.92M | $ 32.36M | $ 53.17M |
| Total Assets | $ 2.01B | $ 2.10B | $ 2.22B | $ 2.18B | $ 3.21B |
| Total Debt | $ 563.41M | $ 564.31M | $ 622.14M | $ 523.17M | $ 1.12B |
| Net Debt | $ 523.57M | $ 362.29M | $ 609.23M | $ 490.81M | $ 1.07B |
| Total Liabilities | $ 603.89M | $ 605.14M | $ 664.71M | $ 576.42M | $ 1.55B |
| Stockholders' Equity | $ 1.40B | $ 1.49B | $ 1.56B | $ 1.60B | $ 1.65B |
| Cash Flow | |||||
| Free Cash Flow | $ 129.86M | $ 125.75M | $ 113.23M | $ 111.54M | $ 84.04M |
| Operating Cash Flow | $ 132.85M | $ 128.92M | $ 121.67M | $ 136.94M | $ 112.84M |
| Investing Cash Flow | $ -149.69M | $ 197.31M | $ -142.81M | $ 1.23B | $ -41.42M |
| Financing Cash Flow | $ -145.50M | $ -137.13M | $ 1.34M | $ -1.40B | $ -83.74M |