| 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 | $ 865.00M | $ 163.00M | $ 1.74B | $ 917.00M |
| Operating Income | $ 326.00M | $ 700.00M | $ 251.00M | $ 1.42B | $ 832.00M |
| EBITDA | $ 331.00M | $ 569.00M | $ 302.00M | $ 1.47B | $ 789.00M |
| 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 | $ 852.00M |
| 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 |