Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 3.36B | $ 3.72B | $ 3.86B | $ 4.14B | $ 4.16B |
Gross Profit | $ 626.00M | $ 570.00M | $ 840.00M | $ 1.00B | $ 954.00M |
Operating Income | $ 2.90B | $ 105.00M | $ 164.00M | $ 96.00M | $ 25.00M |
EBITDA | $ 783.00M | $ 43.00M | $ 187.00M | $ 382.00M | $ 380.00M |
Net Income | $ 426.00M | $ -296.00M | $ -182.00M | $ -28.00M | $ -118.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 366.00M | $ 498.00M | $ 582.00M | $ 415.00M | $ 450.00M |
Total Assets | $ 2.60B | $ 3.16B | $ 3.57B | $ 4.04B | $ 4.26B |
Total Debt | $ 753.00M | $ 1.49B | $ 1.47B | $ 1.60B | $ 1.72B |
Net Debt | $ 387.00M | $ 995.00M | $ 890.00M | $ 1.18B | $ 1.27B |
Total Liabilities | $ 1.76B | $ 2.39B | $ 2.65B | $ 2.90B | $ 3.07B |
Stockholders' Equity | $ 839.00M | $ 771.00M | $ 917.00M | $ 1.13B | $ 1.19B |
Cash Flow | |||||
Free Cash Flow | $ -50.00M | $ -4.00M | $ -9.00M | $ 96.00M | $ 22.00M |
Operating Cash Flow | $ -50.00M | $ 89.00M | $ 144.00M | $ 243.00M | $ 161.00M |
Investing Cash Flow | $ 795.00M | $ -93.00M | $ 173.00M | $ -142.00M | $ -134.00M |
Financing Cash Flow | $ -877.00M | $ -81.00M | $ -131.00M | $ -132.00M | $ -74.00M |