Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 4.81B | $ 5.51B | $ 6.22B | $ 5.44B | $ 4.69B |
Gross Profit | $ 626.00M | $ 733.00M | $ 997.00M | $ 574.00M | $ 720.00M |
Operating Income | $ 110.00M | $ 28.00M | $ 405.00M | $ 229.00M | $ 283.00M |
EBITDA | $ 440.00M | $ 641.00M | $ 1.11B | $ 619.00M | $ 576.00M |
Net Income | $ -133.00M | $ -223.00M | $ 318.00M | $ 33.00M | $ -10.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 146.00M | $ 164.00M | $ 531.00M | $ 197.00M | $ 458.00M |
Total Assets | $ 5.88B | $ 6.39B | $ 7.31B | $ 7.02B | $ 6.84B |
Total Debt | $ 3.70B | $ 3.87B | $ 4.41B | $ 4.54B | $ 4.25B |
Net Debt | $ 3.56B | $ 3.70B | $ 3.88B | $ 4.34B | $ 3.80B |
Total Liabilities | $ 4.77B | $ 5.05B | $ 5.75B | $ 5.73B | $ 5.77B |
Stockholders' Equity | $ 1.10B | $ 1.34B | $ 1.55B | $ 1.28B | $ 1.07B |
Cash Flow | |||||
Free Cash Flow | $ 395.00M | $ 249.00M | $ 156.00M | $ -21.00M | $ -157.00M |
Operating Cash Flow | $ 395.00M | $ 534.00M | $ 414.00M | $ 261.00M | $ 253.00M |
Investing Cash Flow | $ -156.00M | $ -272.00M | $ 102.00M | $ -658.00M | $ -354.00M |
Financing Cash Flow | $ -275.00M | $ -633.00M | $ -193.00M | $ 147.00M | $ -711.00M |