Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 4.32B | $ 4.75B | $ 4.15B | $ 2.47B | $ 965.79M |
Gross Profit | $ 609.61M | $ 977.04M | $ 677.16M | $ -41.90M | $ -72.28M |
Operating Income | $ 389.47M | $ 760.58M | $ 97.91M | $ -181.22M | $ -177.03M |
EBITDA | $ 940.53M | $ 1.19B | $ 748.99M | $ 100.57M | $ 3.32M |
Net Income | $ 316.01M | $ 556.32M | $ 399.60M | $ -187.00M | $ -160.67M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 19.98M | $ 36.78M | $ 43.68M | $ 20.00M | $ 68.98M |
Total Assets | $ 3.30B | $ 3.03B | $ 2.58B | $ 2.04B | $ 1.89B |
Total Debt | $ 533.61M | $ 405.31M | $ 348.92M | $ 243.63M | $ 211.58M |
Net Debt | $ 513.62M | $ 368.52M | $ 305.24M | $ 223.64M | $ 142.61M |
Total Liabilities | $ 1.32B | $ 1.19B | $ 1.08B | $ 810.22M | $ 579.90M |
Stockholders' Equity | $ 1.98B | $ 1.84B | $ 1.50B | $ 1.21B | $ 1.15B |
Cash Flow | |||||
Free Cash Flow | $ 178.34M | $ 411.29M | $ 71.04M | $ -63.33M | $ -18.21M |
Operating Cash Flow | $ 829.37M | $ 1.01B | $ 530.36M | $ 135.47M | $ 85.42M |
Investing Cash Flow | $ -643.11M | $ -672.33M | $ -450.66M | $ -186.49M | $ -100.27M |
Financing Cash Flow | $ -202.71M | $ -349.31M | $ -55.77M | $ 2.06M | $ -28.87M |