Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 1.10B | $ 1.05B | $ 1.00B | $ 931.48M | $ 818.16M |
Gross Profit | $ 602.29M | $ 577.16M | $ 557.00M | $ 518.67M | $ 443.57M |
Operating Income | $ 297.63M | $ 276.69M | $ 248.35M | $ 256.73M | $ 206.02M |
EBITDA | $ 442.20M | $ 406.83M | $ -17.41M | $ 400.81M | $ 319.96M |
Net Income | $ 44.40M | $ 51.38M | $ -233.57M | $ 116.88M | $ -38.62M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 277.24M | $ 296.41M | $ 395.21M | $ 106.92M | $ 102.45M |
Total Assets | $ 3.07B | $ 3.13B | $ 3.12B | $ 2.79B | $ 2.76B |
Total Debt | $ 2.35B | $ 2.33B | $ 2.03B | $ 1.83B | $ 1.91B |
Net Debt | $ 2.07B | $ 2.03B | $ 1.64B | $ 1.72B | $ 1.81B |
Total Liabilities | $ 2.67B | $ 2.69B | $ 2.77B | $ 2.20B | $ 2.31B |
Stockholders' Equity | $ 404.91M | $ 443.73M | $ 350.24M | $ 586.10M | $ 452.30M |
Cash Flow | |||||
Free Cash Flow | $ 45.09M | $ -362.71M | $ 95.58M | $ 179.38M | $ 67.08M |
Operating Cash Flow | $ 224.16M | $ -147.73M | $ 277.96M | $ 281.55M | $ 120.58M |
Investing Cash Flow | $ -179.00M | $ -214.91M | $ -181.90M | $ -159.83M | $ -158.69M |
Financing Cash Flow | $ -50.56M | $ 265.96M | $ 197.76M | $ -117.29M | $ 73.43M |