Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 2.97B | $ 3.18B | $ 2.79B | $ 2.13B | $ 1.82B |
Gross Profit | $ 315.53M | $ 395.20M | $ 341.61M | $ 136.88M | $ 113.83M |
Operating Income | $ 213.10M | $ 329.42M | $ 22.25M | $ -212.38M | $ -181.66M |
EBITDA | $ 557.31M | $ 661.64M | $ 571.22M | $ 385.44M | $ 115.25M |
Net Income | $ -63.95M | $ 117.72M | $ 129.13M | $ -138.03M | $ -400.31M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 10.75M | $ 9.23M | $ 26.57M | $ 24.99M | $ 27.02M |
Total Assets | $ 7.04B | $ 7.02B | $ 6.37B | $ 5.91B | $ 5.93B |
Total Debt | $ 3.82B | $ 4.00B | $ 3.46B | $ 2.98B | $ 3.39B |
Net Debt | $ 3.81B | $ 3.99B | $ 3.44B | $ 2.95B | $ 3.37B |
Total Liabilities | $ 5.52B | $ 5.31B | $ 4.59B | $ 3.93B | $ 4.18B |
Stockholders' Equity | $ 1.52B | $ 1.34B | $ 6.11M | $ -5.61M | $ -9.37M |
Cash Flow | |||||
Free Cash Flow | $ -195.21M | $ -98.89M | $ -89.80M | $ 36.56M | $ 152.61M |
Operating Cash Flow | $ 391.93M | $ 521.13M | $ 334.39M | $ 337.95M | $ 296.75M |
Investing Cash Flow | $ -552.16M | $ -593.65M | $ -374.52M | $ -274.12M | $ -103.76M |
Financing Cash Flow | $ 161.74M | $ 73.99M | $ 41.70M | $ -65.86M | $ -222.38M |