| Dec 21 | Dec 20 | Dec 19 | Dec 18 | Dec 17 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | |||||
| Gross Profit | $ 1.09B | $ 1.01B | $ 1.29B | $ 1.32B | $ 1.44B |
| Operating Income | $ 209.81M | $ 222.71M | $ 428.61M | $ 589.28M | $ 701.62M |
| EBITDA | $ 604.28M | $ 451.61M | $ 624.31M | $ 777.30M | $ 916.05M |
| Net Income | $ 176.80M | $ 165.22M | $ 341.39M | $ 495.68M | $ 581.96M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ ― | $ ― | $ ― | $ ― | $ ― |
| Total Assets | $ 8.01B | $ 7.22B | $ 5.80B | $ 5.00B | $ 5.23B |
| Total Debt | $ 2.03B | $ 1.71B | $ 663.93M | $ 233.19M | $ 0.00 |
| Net Debt | $ 1.62B | $ 1.43B | $ 310.94M | $ -475.56M | $ -1.06B |
| Total Liabilities | $ 4.04B | $ 3.48B | $ 2.02B | $ 1.28B | $ 1.51B |
| Stockholders' Equity | $ ― | $ ― | $ ― | $ ― | $ ― |
| Cash Flow | |||||
| Free Cash Flow | $ -396.62M | $ -1.17B | $ -680.89M | $ 8.07M | $ 745.49M |
| Operating Cash Flow | $ 592.05M | $ 324.45M | $ 345.45M | $ 260.57M | $ 830.73M |
| Investing Cash Flow | |||||
| Financing Cash Flow |