Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 647.00M | $ 1.12B | $ 437.00M | $ 2.03B | $ 1.14B |
Gross Profit | $ 431.00M | $ 908.00M | $ 163.00M | $ 1.74B | $ 917.00M |
Operating Income | $ 0.00 | $ 789.00M | $ 242.00M | $ 1.41B | $ 835.00M |
EBITDA | $ 331.00M | $ 569.00M | $ 302.00M | $ 1.47B | $ 892.00M |
Net Income | $ 303.00M | $ 529.00M | $ 235.00M | $ 1.41B | $ 730.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 929.00M | $ 265.00M | $ 161.00M | $ 790.00M | $ 706.00M |
Total Assets | $ 13.96B | $ 12.90B | $ 12.16B | $ 12.89B | $ 11.87B |
Total Debt | $ 5.20B | $ 3.94B | $ 3.56B | $ 3.83B | $ 4.12B |
Net Debt | $ 4.27B | $ 3.67B | $ 3.45B | $ 3.28B | $ 3.41B |
Total Liabilities | $ 5.54B | $ 4.33B | $ 3.91B | $ 4.51B | $ 4.63B |
Stockholders' Equity | $ 8.42B | $ 8.56B | $ 8.25B | $ 8.37B | $ 7.24B |
Cash Flow | |||||
Free Cash Flow | $ 174.00M | $ 60.00M | $ -392.00M | $ 361.00M | $ 381.00M |
Operating Cash Flow | $ 174.00M | $ 68.00M | $ -384.00M | $ 361.00M | $ 382.00M |
Investing Cash Flow | $ 38.00M | $ 55.00M | $ 234.00M | $ -55.00M | $ -9.00M |
Financing Cash Flow | $ 453.00M | $ 30.00M | $ -282.00M | $ -465.00M | $ -657.00M |