| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 3.03B | $ 3.28B | $ 3.29B | $ 2.73B | $ 2.37B |
| Gross Profit | $ 338.63M | $ 423.65M | $ 521.59M | $ 477.93M | $ 460.89M |
| Operating Income | $ 66.15M | $ 176.42M | $ 323.08M | $ 309.15M | $ 227.44M |
| EBITDA | $ 372.10M | $ 480.82M | $ 616.54M | $ 618.14M | $ 492.19M |
| Net Income | $ 34.23M | $ 112.38M | $ 241.26M | $ 259.05M | $ 169.08M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 40.75M | $ 61.72M | $ 107.24M | $ 54.20M | $ 29.33M |
| Total Assets | $ 3.05B | $ 3.16B | $ 3.18B | $ 2.68B | $ 2.24B |
| Total Debt | $ 701.76M | $ 685.26M | $ 736.04M | $ 456.51M | $ 210.37M |
| Net Debt | $ 661.01M | $ 623.54M | $ 628.80M | $ 402.32M | $ 181.04M |
| Total Liabilities | $ 1.56B | $ 1.59B | $ 1.70B | $ 1.32B | $ 1.04B |
| Stockholders' Equity | $ 1.46B | $ 1.53B | $ 1.44B | $ 1.33B | $ 1.20B |
| Cash Flow | |||||
| Free Cash Flow | $ -84.06M | $ -124.42M | $ -58.54M | $ -38.03M | $ 32.84M |
| Operating Cash Flow | $ 329.73M | $ 474.37M | $ 448.71M | $ 332.82M | $ 445.91M |
| Investing Cash Flow | $ -241.45M | $ -434.94M | $ -514.33M | $ -397.30M | $ -263.27M |
| Financing Cash Flow | $ -105.72M | $ -87.07M | $ 118.03M | $ 89.67M | $ -185.96M |