Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 3.87B | $ 3.95B | $ 3.76B | $ 2.77B | $ 2.55B |
Gross Profit | $ 531.00M | $ 487.00M | $ 368.00M | $ 254.00M | $ 245.00M |
Operating Income | $ 324.00M | $ 280.00M | $ 203.00M | $ 105.00M | $ 72.00M |
EBITDA | $ 324.00M | $ 378.00M | $ 297.00M | $ 199.00M | $ 101.00M |
Net Income | $ 274.00M | $ 486.00M | $ 124.00M | $ 41.00M | $ -48.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 623.00M | $ 515.00M | $ 520.00M | $ 452.00M | $ 496.00M |
Total Assets | $ 2.86B | $ 2.73B | $ 2.45B | $ 2.23B | $ 2.27B |
Total Debt | $ 96.00M | $ 445.00M | $ 477.00M | $ 498.00M | $ 527.00M |
Net Debt | $ -527.00M | $ -70.00M | $ -43.00M | $ 46.00M | $ 31.00M |
Total Liabilities | $ 1.55B | $ 1.60B | $ 1.68B | $ 1.62B | $ 1.76B |
Stockholders' Equity | $ 1.23B | $ 1.04B | $ 675.00M | $ 516.00M | $ 387.00M |
Cash Flow | |||||
Free Cash Flow | $ 427.00M | $ 142.00M | $ 86.00M | $ -12.00M | $ 64.00M |
Operating Cash Flow | $ 427.00M | $ 267.00M | $ 167.00M | $ 58.00M | $ 168.00M |
Investing Cash Flow | $ -189.00M | $ -123.00M | $ -68.00M | $ -63.00M | $ -98.00M |
Financing Cash Flow | $ -100.00M | $ -156.00M | $ -9.00M | $ -29.00M | $ -58.00M |