| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 8.01B | $ 6.86B | $ 5.69B | $ 5.00B | $ 4.37B |
| Gross Profit | $ 2.75B | $ 2.22B | $ 1.40B | $ 1.38B | $ 1.34B |
| Operating Income | $ 1.38B | $ 906.90M | $ 222.00M | $ 269.40M | $ 336.60M |
| EBITDA | $ 1.19B | $ 1.02B | $ 616.70M | $ 483.80M | $ 98.90M |
| Net Income | $ 495.80M | $ 460.20M | $ 76.60M | $ 119.60M | $ -327.30M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.23B | $ 788.60M | $ 273.20M | $ 447.10M | $ 542.60M |
| Total Assets | $ 9.13B | $ 8.00B | $ 7.10B | $ 6.94B | $ 5.07B |
| Total Debt | $ 3.15B | $ 3.13B | $ 3.37B | $ 3.13B | $ 2.30B |
| Net Debt | $ 1.92B | $ 2.34B | $ 3.09B | $ 2.68B | $ 1.76B |
| Total Liabilities | $ 6.70B | $ 5.98B | $ 5.65B | $ 5.52B | $ 4.56B |
| Stockholders' Equity | $ 2.43B | $ 2.01B | $ 1.44B | $ 1.42B | $ 512.10M |
| Cash Flow | |||||
| Free Cash Flow | $ 1.14B | $ 765.90M | $ -263.80M | $ 126.30M | $ 156.20M |
| Operating Cash Flow | $ 1.32B | $ 900.50M | $ -152.80M | $ 210.90M | $ 208.90M |
| Investing Cash Flow | $ -201.70M | $ -139.10M | $ -112.10M | $ -1.22B | $ -45.70M |
| Financing Cash Flow | $ -652.10M | $ -247.50M | $ 100.20M | $ 914.90M | $ 140.70M |