Dec 23 | Dec 22 | Dec 21 | Dec 20 | Dec 19 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 5.16B | $ 5.41B | $ 5.33B | $ 5.22B | $ 5.18B |
Gross Profit | $ 2.83B | $ 2.85B | $ 2.86B | $ 2.87B | $ 2.84B |
Operating Income | $ -414.00M | $ 328.00M | $ 477.00M | $ 476.00M | $ 387.00M |
EBITDA | $ 682.00M | $ 1.08B | $ 1.18B | $ 1.19B | $ 1.12B |
Net Income | $ -500.00M | $ 62.00M | $ 156.00M | $ 226.00M | $ 121.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 236.00M | $ 360.00M | $ 367.00M | $ 1.43B | $ 465.00M |
Total Assets | $ 13.92B | $ 14.55B | $ 13.49B | $ 12.53B | $ 10.78B |
Total Debt | $ 5.14B | $ 4.80B | $ 4.04B | $ 4.50B | $ 3.37B |
Net Debt | $ 4.91B | $ 4.44B | $ 3.67B | $ 3.07B | $ 2.91B |
Total Liabilities | $ 7.91B | $ 7.93B | $ 6.75B | $ 6.92B | $ 5.37B |
Stockholders' Equity | $ 5.20B | $ 5.85B | $ 5.93B | $ 4.80B | $ 4.65B |
Cash Flow | |||||
Free Cash Flow | $ -199.00M | $ -620.00M | $ -48.00M | $ 164.00M | $ 59.00M |
Operating Cash Flow | $ 1.14B | $ 1.16B | $ 1.10B | $ 1.53B | $ 1.02B |
Investing Cash Flow | $ -1.33B | $ -1.78B | $ -2.46B | $ -1.51B | $ -1.25B |
Financing Cash Flow | $ 56.00M | $ 613.00M | $ 321.00M | $ 957.00M | $ -220.00M |