Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 3.79B | $ 3.96B | $ 3.92B | $ 4.25B | $ 3.34B |
Gross Profit | $ 1.96B | $ 2.09B | $ 2.13B | $ 2.36B | $ 1.66B |
Operating Income | $ -879.00M | $ -85.00M | $ 306.00M | $ 622.00M | $ 456.00M |
EBITDA | $ -518.00M | $ 232.00M | $ -677.00M | $ 972.00M | $ 336.00M |
Net Income | $ -910.00M | $ -132.00M | $ -950.00M | $ 411.00M | $ -83.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 272.00M | $ 334.00M | $ 365.00M | $ 339.00M | $ 438.00M |
Total Assets | $ 5.75B | $ 7.37B | $ 7.64B | $ 9.22B | $ 9.34B |
Total Debt | $ 2.23B | $ 2.30B | $ 2.09B | $ 2.24B | $ 2.41B |
Net Debt | $ 1.95B | $ 1.97B | $ 1.73B | $ 1.90B | $ 1.97B |
Total Liabilities | $ 3.81B | $ 4.08B | $ 3.83B | $ 4.18B | $ 4.37B |
Stockholders' Equity | $ 1.94B | $ 3.29B | $ 3.81B | $ 5.04B | $ 4.97B |
Cash Flow | |||||
Free Cash Flow | $ 281.00M | $ 228.00M | $ 368.00M | $ 515.00M | $ 548.00M |
Operating Cash Flow | $ 461.00M | $ 377.00M | $ 517.00M | $ 657.00M | $ 635.00M |
Investing Cash Flow | $ -197.00M | $ -89.00M | $ -138.00M | $ -358.00M | $ -1.11B |
Financing Cash Flow | $ -302.00M | $ -307.00M | $ -329.00M | $ -379.00M | $ 490.00M |