Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 3.94B | $ 4.07B | $ 4.08B | $ 3.81B | $ 3.03B |
Gross Profit | $ 989.00M | $ 1.08B | $ 1.20B | $ 1.11B | $ 801.30M |
Operating Income | $ 427.53M | $ 553.51M | $ 643.08M | $ 617.09M | $ 375.14M |
EBITDA | $ 456.83M | $ 506.99M | $ 856.49M | $ 852.30M | $ 592.63M |
Net Income | $ 128.48M | $ -3.91M | $ 310.69M | $ 363.58M | $ 164.29M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 593.67M | $ 508.10M | $ 1.23B | $ 1.71B | $ 1.86B |
Total Assets | $ 7.14B | $ 7.68B | $ 8.76B | $ 8.61B | $ 7.84B |
Total Debt | $ 3.26B | $ 3.44B | $ 4.28B | $ 4.30B | $ 4.05B |
Net Debt | $ 2.66B | $ 2.93B | $ 3.06B | $ 2.59B | $ 2.19B |
Total Liabilities | $ 4.25B | $ 4.68B | $ 5.65B | $ 5.52B | $ 5.14B |
Stockholders' Equity | $ 2.89B | $ 3.00B | $ 3.11B | $ 3.09B | $ 2.71B |
Cash Flow | |||||
Free Cash Flow | $ 392.99M | $ 272.07M | $ 310.53M | $ 409.75M | $ 453.06M |
Operating Cash Flow | $ 551.55M | $ 456.68M | $ 460.59M | $ 554.15M | $ 559.77M |
Investing Cash Flow | $ -98.55M | $ -165.00M | $ -590.57M | $ -882.09M | $ -182.09M |
Financing Cash Flow | $ -363.41M | $ -1.02B | $ -353.46M | $ 174.92M | $ 710.18M |