Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 6.36B | $ 6.18B | $ 6.17B | $ 5.76B | $ 4.45B |
Gross Profit | $ 3.82B | $ 3.52B | $ 3.55B | $ 3.35B | $ 2.35B |
Operating Income | $ 264.10M | $ 353.30M | $ 646.50M | $ 686.21M | $ -17.18M |
EBITDA | $ 264.10M | $ 476.40M | $ 834.20M | $ 796.31M | $ 34.20M |
Net Income | $ 210.60M | $ 249.60M | $ 569.10M | $ 553.54M | $ -127.14M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 690.00M | $ 398.80M | $ 500.20M | $ 901.82M | $ 1.59B |
Total Assets | $ 6.38B | $ 6.05B | $ 6.04B | $ 5.90B | $ 5.64B |
Total Debt | $ 2.21B | $ 2.18B | $ 2.08B | $ 2.24B | $ 2.66B |
Net Debt | $ 1.52B | $ 1.78B | $ 1.65B | $ 1.43B | $ 1.16B |
Total Liabilities | $ 4.41B | $ 4.01B | $ 4.13B | $ 4.23B | $ 4.34B |
Stockholders' Equity | $ 1.97B | $ 2.05B | $ 1.90B | $ 1.67B | $ 1.30B |
Cash Flow | |||||
Free Cash Flow | $ 670.90M | $ 120.00M | $ -39.00M | $ 570.32M | $ 339.20M |
Operating Cash Flow | $ 898.40M | $ 435.50M | $ 228.10M | $ 737.26M | $ 469.59M |
Investing Cash Flow | $ -281.10M | $ -240.70M | $ -235.70M | $ -571.81M | $ -188.56M |
Financing Cash Flow | $ -319.30M | $ -214.10M | $ -365.40M | $ -840.89M | $ 286.00M |