| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 359.74M | $ 369.80M | $ 187.16M | $ 266.27M | $ 235.39M |
| Gross Profit | $ 252.97M | $ 273.41M | $ 136.49M | $ 225.86M | $ 198.35M |
| Operating Income | $ 193.12M | $ 223.83M | $ 111.24M | $ 214.07M | $ 183.87M |
| EBITDA | $ 193.12M | $ 223.83M | $ 111.24M | $ 214.07M | $ 183.87M |
| Net Income | $ 186.57M | $ 222.02M | $ 108.05M | $ 211.78M | $ 178.11M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 4.97M | $ 1.22M | $ 10.21M | $ 1.57M | $ 2.46M |
| Total Assets | $ 3.58B | $ 3.34B | $ 2.84B | $ 2.55B | $ 2.34B |
| Total Debt | $ 1.90B | $ 1.78B | $ 1.44B | $ 1.19B | $ 1.11B |
| Net Debt | $ 1.90B | $ 1.78B | $ 1.43B | $ 1.18B | $ 1.11B |
| Total Liabilities | $ 1.97B | $ 1.85B | $ 1.50B | $ 1.28B | $ 1.18B |
| Stockholders' Equity | $ 1.61B | $ 1.50B | $ 1.34B | $ 1.28B | $ 1.16B |
| Cash Flow | |||||
| Free Cash Flow | $ 187.25M | $ 191.97M | $ 71.83M | $ 112.62M | $ 135.97M |
| Operating Cash Flow | $ 187.25M | $ 191.97M | $ 71.83M | $ 112.62M | $ 135.97M |
| Investing Cash Flow | $ -232.74M | $ -428.76M | $ -296.37M | $ -110.17M | $ 9.10M |
| Financing Cash Flow | $ 47.62M | $ 236.34M | $ 234.21M | $ 241.00K | $ -145.94M |