Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 4.92B | $ 3.73B | $ 3.89B | $ 2.91B | $ 2.39B |
Gross Profit | $ 1.46B | $ 1.94B | $ 1.09B | $ 893.00M | $ 536.00M |
Operating Income | $ 1.04B | $ 1.07B | $ 628.00M | $ 494.00M | $ 165.00M |
EBITDA | $ 1.25B | $ 1.25B | $ 881.00M | $ 605.00M | $ -13.00M |
Net Income | $ 628.00M | $ 750.00M | $ 375.00M | $ 266.00M | $ -260.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.01B | $ 1.33B | $ 976.00M | $ 1.45B | $ 1.63B |
Total Assets | $ 4.75B | $ 4.81B | $ 4.22B | $ 4.72B | $ 5.04B |
Total Debt | $ 3.69B | $ 3.59B | $ 2.82B | $ 3.26B | $ 4.22B |
Net Debt | $ 2.68B | $ 2.33B | $ 1.85B | $ 1.81B | $ 2.59B |
Total Liabilities | $ 7.06B | $ 6.76B | $ 5.82B | $ 6.19B | $ 6.89B |
Stockholders' Equity | $ -2.31B | $ -1.95B | $ -1.61B | $ -1.48B | $ -1.86B |
Cash Flow | |||||
Free Cash Flow | $ 646.00M | $ 811.00M | $ 547.00M | $ 584.00M | $ 61.00M |
Operating Cash Flow | $ 724.00M | $ 893.00M | $ 646.00M | $ 636.00M | $ 137.00M |
Investing Cash Flow | $ -99.00M | $ -137.00M | $ -78.00M | $ -12.00M | $ -61.00M |
Financing Cash Flow | $ -894.00M | $ -417.00M | $ -961.00M | $ -860.00M | $ 1.35B |