Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 4.78B | $ 4.96B | $ 4.91B | $ 3.75B | $ 3.50B |
Gross Profit | $ 1.13B | $ 1.42B | $ 1.18B | $ 922.00M | $ 889.00M |
Operating Income | $ 928.00M | $ 1.15B | $ 1.02B | $ 734.00M | $ 605.00M |
EBITDA | $ 1.20B | $ 1.39B | $ 1.13B | $ 959.00M | $ 949.00M |
Net Income | $ 150.00M | $ 491.00M | $ 450.00M | $ 400.00M | $ 328.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 806.00M | $ 543.00M | $ 682.00M | $ 1.02B | $ 414.00M |
Total Assets | $ 17.16B | $ 17.18B | $ 15.89B | $ 13.21B | $ 11.09B |
Total Debt | $ 8.94B | $ 9.29B | $ 8.56B | $ 7.70B | $ 5.62B |
Net Debt | $ 8.14B | $ 8.75B | $ 7.88B | $ 6.68B | $ 5.21B |
Total Liabilities | $ 11.31B | $ 11.65B | $ 10.97B | $ 9.68B | $ 7.62B |
Stockholders' Equity | $ 3.62B | $ 3.73B | $ 3.40B | $ 2.58B | $ 2.56B |
Cash Flow | |||||
Free Cash Flow | $ 1.37B | $ -342.00M | $ -1.13B | $ -818.00M | $ -198.00M |
Operating Cash Flow | $ 1.48B | $ -169.00M | $ -1.05B | $ -757.00M | $ -128.00M |
Investing Cash Flow | $ 92.00M | $ -142.00M | $ 67.00M | $ 5.00M | $ -17.00M |
Financing Cash Flow | $ -1.31B | $ 170.00M | $ 646.00M | $ 1.36B | $ 50.00M |