| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 232.30B | $ 222.53B | $ 278.71B | $ 213.01B | $ 176.82B |
| Gross Profit | $ 75.65B | $ 77.74B | $ 125.76B | $ 72.05B | $ 39.00B |
| Operating Income | $ 51.61B | $ 57.89B | $ 104.29B | $ 51.69B | $ 21.93B |
| EBITDA | $ 97.35B | $ 105.85B | $ 153.72B | $ 107.44B | $ 73.46B |
| Net Income | $ 47.21B | $ 59.69B | $ 89.48B | $ 51.25B | $ 22.86B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 115.24B | $ 144.88B | $ 178.60B | $ 170.90B | $ 109.57B |
| Total Assets | $ 560.17B | $ 546.58B | $ 524.65B | $ 450.96B | $ 377.52B |
| Total Debt | $ 70.47B | $ 64.16B | $ 45.61B | $ 46.82B | $ 68.39B |
| Net Debt | $ -34.53B | $ -68.39B | $ -128.20B | $ -85.80B | $ -25.66B |
| Total Liabilities | $ 194.46B | $ 202.86B | $ 201.83B | $ 186.58B | $ 141.74B |
| Stockholders' Equity | $ 365.45B | $ 343.38B | $ 322.47B | $ 264.15B | $ 235.66B |
| Cash Flow | |||||
| Free Cash Flow | $ 5.33B | $ -8.02B | $ 62.98B | $ 40.39B | $ 37.39B |
| Operating Cash Flow | $ 93.87B | $ 86.00B | $ 145.86B | $ 90.35B | $ 65.75B |
| Investing Cash Flow | $ -85.94B | $ -97.79B | $ -54.43B | $ -62.16B | $ -40.11B |
| Financing Cash Flow | $ -39.20B | $ -29.09B | $ -57.25B | $ 12.49B | $ -25.60B |