Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 531.40M | $ 562.60M | $ 540.00M | $ 453.60M | $ 450.90M |
Gross Profit | $ 531.40M | $ 372.10M | $ 359.30M | $ 308.20M | $ 301.40M |
Operating Income | $ 492.60M | $ 54.30M | $ 227.70M | $ 288.00M | $ 25.50M |
EBITDA | $ 385.90M | $ 212.10M | $ 400.60M | $ 454.30M | $ 205.10M |
Net Income | $ -33.00M | $ -303.80M | $ 93.70M | $ 330.40M | $ 110.10M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 217.50M | $ 313.70M | $ 439.30M | $ 524.80M | $ 965.10M |
Total Assets | $ 6.96B | $ 7.71B | $ 8.27B | $ 7.88B | $ 7.33B |
Total Debt | $ 4.78B | $ 5.30B | $ 5.59B | $ 5.43B | $ 5.09B |
Net Debt | $ 4.57B | $ 4.98B | $ 5.15B | $ 4.91B | $ 4.13B |
Total Liabilities | $ 5.33B | $ 5.91B | $ 6.26B | $ 6.07B | $ 5.66B |
Stockholders' Equity | $ 1.60B | $ 1.76B | $ 1.96B | $ 1.78B | $ 1.64B |
Cash Flow | |||||
Free Cash Flow | $ 55.10M | $ -168.30M | $ -128.00M | $ -169.50M | $ -206.70M |
Operating Cash Flow | $ 55.10M | $ 48.90M | $ 32.90M | $ -30.30M | $ -12.60M |
Investing Cash Flow | $ 414.20M | $ -11.70M | $ -361.60M | $ -1.04B | $ 590.80M |
Financing Cash Flow | $ -565.50M | $ -164.80M | $ 264.20M | $ 632.00M | $ -206.60M |