Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 1.76B | $ 1.51B | $ 1.25B | $ 1.02B | $ 842.50M |
Gross Profit | $ 812.10M | $ 646.50M | $ 473.20M | $ 382.30M | $ 341.30M |
Operating Income | $ 104.10M | $ 133.10M | $ -34.30M | $ -54.40M | $ 5.10M |
EBITDA | $ 158.60M | $ 264.60M | $ 54.70M | $ 23.10M | $ 56.90M |
Net Income | $ 18.10M | $ 54.80M | $ -73.40M | $ -75.40M | $ -4.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 579.70M | $ 570.30M | $ 431.90M | $ 367.50M | $ 188.20M |
Total Assets | $ 9.12B | $ 9.01B | $ 7.92B | $ 7.17B | $ 6.70B |
Total Debt | $ 23.80M | $ 1.24B | $ 1.25B | $ 1.18B | $ 711.90M |
Net Debt | $ -555.90M | $ 673.30M | $ 823.00M | $ 809.20M | $ 523.70M |
Total Liabilities | $ 6.57B | $ 6.61B | $ 5.81B | $ 4.94B | $ 4.60B |
Stockholders' Equity | $ 2.55B | $ 2.40B | $ 2.11B | $ 2.23B | $ 2.10B |
Cash Flow | |||||
Free Cash Flow | $ 281.10M | $ 105.10M | $ 38.10M | $ -14.90M | $ -90.00M |
Operating Cash Flow | $ 281.10M | $ 219.50M | $ 132.60M | $ 48.80M | $ -30.20M |
Investing Cash Flow | $ -471.90M | $ -202.80M | $ -342.50M | $ -711.10M | $ 38.80M |
Financing Cash Flow | $ 59.60M | $ 242.00M | $ 870.10M | $ 407.50M | $ 565.30M |