Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 2.76B | $ 2.50B | $ 2.08B | $ 1.77B | $ 1.49B |
Gross Profit | $ 1.92B | $ 1.85B | $ 1.51B | $ 1.31B | $ 1.14B |
Operating Income | $ -1.05B | $ -215.01M | $ -577.54M | $ -835.47M | $ -558.35M |
EBITDA | $ -789.33M | $ 41.88M | $ -386.74M | $ -617.73M | $ -632.86M |
Net Income | $ -1.03B | $ -204.15M | $ -623.51M | $ -595.63M | $ -848.53M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 1.04B | $ 777.64M | $ 632.06M | $ 1.03B | $ 1.84B |
Total Assets | $ 5.93B | $ 6.47B | $ 6.23B | $ 6.68B | $ 4.93B |
Total Debt | $ 2.75B | $ 2.55B | $ 2.45B | $ 2.36B | $ 1.46B |
Net Debt | $ 2.15B | $ 1.95B | $ 2.20B | $ 2.05B | $ -27.11M |
Total Liabilities | $ 3.53B | $ 3.33B | $ 3.18B | $ 3.30B | $ 2.10B |
Stockholders' Equity | $ 2.40B | $ 3.15B | $ 3.04B | $ 3.39B | $ 2.82B |
Cash Flow | |||||
Free Cash Flow | $ 74.55M | $ 31.93M | $ -438.02M | $ -238.00M | $ 72.13M |
Operating Cash Flow | $ 210.54M | $ 156.12M | $ -223.56M | $ -102.24M | $ 136.48M |
Investing Cash Flow | $ -442.15M | $ 49.68M | $ 74.07M | $ -1.08B | $ -702.04M |
Financing Cash Flow | $ 231.87M | $ 159.77M | $ 76.48M | $ 8.47M | $ 1.88B |