Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 1.97B | $ 1.94B | $ 2.25B | $ 1.78B | $ 1.52B |
Gross Profit | $ 1.29B | $ 1.05B | $ 1.11B | $ 991.09M | $ 937.79M |
Operating Income | $ 453.49M | $ 231.34M | $ 393.76M | $ 308.15M | $ 285.28M |
EBITDA | $ 931.32M | $ 634.58M | $ 682.44M | $ 663.84M | $ 639.95M |
Net Income | $ 242.68M | $ 88.35M | $ 170.06M | $ 196.36M | $ 173.30M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 4.50M | $ 2.21M | $ 4.08M | $ 1.10M | $ 47.93M |
Total Assets | $ 11.21B | $ 10.25B | $ 9.26B | $ 8.67B | $ 7.94B |
Total Debt | $ 5.80B | $ 4.96B | $ 4.37B | $ 3.84B | $ 3.44B |
Net Debt | $ 5.80B | $ 4.96B | $ 4.37B | $ 3.84B | $ 3.39B |
Total Liabilities | $ 8.62B | $ 7.84B | $ 7.00B | $ 6.43B | $ 5.82B |
Stockholders' Equity | $ 2.55B | $ 2.36B | $ 2.20B | $ 2.18B | $ 2.06B |
Cash Flow | |||||
Free Cash Flow | $ -738.88M | $ -524.64M | $ -345.27M | $ -387.14M | $ -193.33M |
Operating Cash Flow | $ 508.16M | $ 551.17M | $ 567.28M | $ 547.87M | $ 485.70M |
Investing Cash Flow | $ -1.17B | $ -1.09B | $ -950.35M | $ -952.26M | $ -733.80M |
Financing Cash Flow | $ 684.35M | $ 537.10M | $ 386.04M | $ 357.56M | $ 292.19M |