Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 4.97B | $ 4.73B | $ 4.62B | $ 3.89B | $ 2.89B |
Gross Profit | $ 1.85B | $ 1.82B | $ 1.93B | $ 1.45B | $ 729.00M |
Operating Income | $ -501.00M | $ 587.00M | $ 787.00M | $ 414.00M | $ 3.00M |
EBITDA | $ 113.00M | $ 722.00M | $ 919.00M | $ 560.00M | $ 126.00M |
Net Income | $ 218.00M | $ 254.00M | $ 391.00M | $ 49.00M | $ -256.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 197.00M | $ 248.00M | $ 524.00M | $ 342.00M | $ 524.00M |
Total Assets | $ 9.81B | $ 9.68B | $ 9.64B | $ 9.61B | $ 8.90B |
Total Debt | $ 5.22B | $ 5.25B | $ 5.03B | $ 4.49B | $ 4.27B |
Net Debt | $ 5.03B | $ 5.00B | $ 4.50B | $ 4.14B | $ 3.74B |
Total Liabilities | $ 7.37B | $ 7.30B | $ 7.14B | $ 6.63B | $ 6.22B |
Stockholders' Equity | $ 2.44B | $ 2.38B | $ 2.50B | $ 2.98B | $ 2.65B |
Cash Flow | |||||
Free Cash Flow | $ 205.00M | $ 114.00M | $ 457.00M | $ 296.00M | $ 258.00M |
Operating Cash Flow | $ 205.00M | $ 232.00M | $ 522.00M | $ 343.00M | $ 299.00M |
Investing Cash Flow | $ -115.00M | $ -112.00M | $ 16.00M | $ -213.00M | $ -32.00M |
Financing Cash Flow | $ -132.00M | $ -401.00M | $ -486.00M | $ -317.00M | $ 23.00M |