Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 5.05B | $ 4.92B | $ 4.88B | $ 4.54B | $ 4.03B |
Gross Profit | $ 952.00M | $ 1.10B | $ 1.12B | $ 937.00M | $ 793.00M |
Operating Income | $ 0.00 | $ 469.00M | $ 499.00M | $ 455.00M | $ 368.00M |
EBITDA | $ 363.00M | $ 662.00M | $ 610.00M | $ 520.00M | $ 446.00M |
Net Income | $ 173.00M | $ 375.00M | $ 355.00M | $ 338.00M | $ 272.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 360.00M | $ 352.00M | $ 430.00M | $ 747.00M | $ 358.00M |
Total Assets | $ 4.12B | $ 3.69B | $ 3.44B | $ 3.31B | $ 3.04B |
Total Debt | $ 39.00M | $ 1.14B | $ 552.00M | $ 547.00M | $ 430.00M |
Net Debt | $ -321.00M | $ 850.00M | $ 198.00M | $ -65.00M | $ 129.00M |
Total Liabilities | $ 4.05B | $ 3.62B | $ 2.67B | $ 2.43B | $ 2.44B |
Stockholders' Equity | $ 69.00M | $ 78.00M | $ 775.00M | $ 881.00M | $ 607.00M |
Cash Flow | |||||
Free Cash Flow | $ 281.00M | $ 470.00M | $ 506.00M | $ 178.00M | $ 510.00M |
Operating Cash Flow | $ 279.00M | $ 545.00M | $ 562.00M | $ 218.00M | $ 546.00M |
Investing Cash Flow | $ 153.00M | $ -70.00M | $ -226.00M | $ -135.00M | $ -151.00M |
Financing Cash Flow | $ -207.00M | $ -546.00M | $ -536.00M | $ 12.00M | $ -208.00M |