Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 1.57B | $ 1.48B | $ 1.24B | $ 1.09B | $ 1.02B |
Gross Profit | $ 419.72M | $ 394.51M | $ 334.90M | $ 272.20M | $ 222.40M |
Operating Income | $ 374.00M | $ 338.82M | $ 270.00M | $ 70.50M | $ 22.50M |
EBITDA | $ 537.80M | $ 378.30M | $ 350.80M | $ 54.02M | $ -126.23M |
Net Income | $ 296.47M | $ 107.59M | $ 69.57M | $ -283.10M | $ -320.70M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 91.35M | $ 89.39M | $ 85.20M | $ 324.80M | $ 750.10M |
Total Assets | $ 1.86B | $ 2.13B | $ 1.97B | $ 2.21B | $ 4.97B |
Total Debt | $ 427.41M | $ 582.70M | $ 648.00M | $ 569.00M | $ 1.51B |
Net Debt | $ 336.06M | $ 493.31M | $ 562.80M | $ 244.20M | $ 764.70M |
Total Liabilities | $ 903.52M | $ 1.18B | $ 1.20B | $ 1.07B | $ 2.71B |
Stockholders' Equity | $ 959.55M | $ 950.07M | $ 774.40M | $ 1.14B | $ 2.26B |
Cash Flow | |||||
Free Cash Flow | $ 160.85M | $ 194.34M | $ 125.40M | $ -206.20M | $ 184.90M |
Operating Cash Flow | $ 232.73M | $ 250.78M | $ 178.20M | $ -155.80M | $ 259.50M |
Investing Cash Flow | $ -57.50M | $ -51.92M | $ 30.30M | $ 2.04B | $ 587.50M |
Financing Cash Flow | $ -166.90M | $ -201.89M | $ -461.60M | $ -2.68B | $ -272.70M |