Dec 22 | Dec 21 | Dec 20 | Dec 19 | Dec 18 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | |||||
Gross Profit | $ 1.71B | $ 1.17B | $ 840.00M | $ 1.14B | $ 1.26B |
Operating Income | $ 570.00M | $ 266.00M | $ -65.00M | $ 258.00M | $ 427.00M |
EBITDA | $ 860.00M | $ 386.00M | $ 77.00M | $ 374.00M | $ 395.00M |
Net Income | $ 565.00M | $ 198.00M | $ -50.00M | $ 194.00M | $ 221.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ ― | $ ― | $ ― | $ ― | $ ― |
Total Assets | $ 3.42B | $ 2.38B | $ 2.26B | $ 2.37B | $ 2.40B |
Total Debt | $ 111.00M | $ 145.00M | $ 411.00M | $ 411.00M | $ 395.00M |
Net Debt | $ -354.00M | $ -16.00M | $ 81.00M | $ 35.00M | $ 157.00M |
Total Liabilities | $ 1.17B | $ 855.00M | $ 956.00M | $ 993.00M | $ 941.00M |
Stockholders' Equity | $ ― | $ ― | $ ― | $ ― | $ ― |
Cash Flow | |||||
Free Cash Flow | $ 429.00M | $ 163.00M | $ -31.00M | $ 353.00M | $ -32.00M |
Operating Cash Flow | $ 541.00M | $ 288.00M | $ 85.00M | $ 462.00M | $ 223.00M |
Investing Cash Flow | |||||
Financing Cash Flow |