Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 3.98B | $ 3.83B | $ 2.33B | $ 894.00M | $ 1.84B |
Gross Profit | $ 1.23B | $ 1.27B | $ 855.00M | $ 152.00M | $ 578.00M |
Operating Income | $ 684.00M | $ 707.00M | $ 482.00M | $ -28.00M | $ 316.00M |
EBITDA | $ 840.00M | $ 954.00M | $ 624.00M | $ -192.00M | $ 367.00M |
Net Income | $ 313.00M | $ 352.00M | $ 176.00M | $ -201.00M | $ 216.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 589.00M | $ 223.00M | $ 432.00M | $ 428.00M | $ 67.00M |
Total Assets | $ 8.69B | $ 8.00B | $ 8.01B | $ 3.13B | $ 3.08B |
Total Debt | $ 4.59B | $ 3.85B | $ 4.33B | $ 1.99B | $ 1.65B |
Net Debt | $ 4.00B | $ 3.62B | $ 3.90B | $ 1.56B | $ 1.58B |
Total Liabilities | $ 6.57B | $ 5.85B | $ 6.02B | $ 2.76B | $ 2.51B |
Stockholders' Equity | $ 2.12B | $ 2.15B | $ 1.99B | $ 374.00M | $ 570.00M |
Cash Flow | |||||
Free Cash Flow | $ 237.00M | $ 650.00M | $ 129.00M | $ 48.00M | $ 82.00M |
Operating Cash Flow | $ 312.00M | $ 747.00M | $ 168.00M | $ 79.00M | $ 145.00M |
Investing Cash Flow | $ -158.00M | $ -97.00M | $ -1.63B | $ -33.00M | $ -65.00M |
Financing Cash Flow | $ 183.00M | $ -782.00M | $ 1.64B | $ 328.00M | $ -108.00M |