| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 416.16B | $ 391.04B | $ 383.29B | $ 394.33B | $ 365.82B |
| Gross Profit | $ 195.20B | $ 180.68B | $ 169.15B | $ 170.78B | $ 152.84B |
| Operating Income | $ 133.05B | $ 123.22B | $ 114.30B | $ 119.44B | $ 108.95B |
| EBITDA | $ 144.43B | $ 134.66B | $ 125.82B | $ 133.14B | $ 123.14B |
| Net Income | $ 112.01B | $ 93.74B | $ 97.00B | $ 99.80B | $ 94.68B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 54.70B | $ 65.17B | $ 61.55B | $ 48.30B | $ 62.64B |
| Total Assets | $ 359.24B | $ 364.98B | $ 352.58B | $ 352.75B | $ 351.00B |
| Total Debt | $ 112.38B | $ 119.06B | $ 123.93B | $ 132.48B | $ 136.52B |
| Net Debt | $ 78.84B | $ 89.12B | $ 93.97B | $ 108.83B | $ 101.58B |
| Total Liabilities | $ 285.51B | $ 308.03B | $ 290.44B | $ 302.08B | $ 287.91B |
| Stockholders' Equity | $ 73.73B | $ 56.95B | $ 62.15B | $ 50.67B | $ 63.09B |
| Cash Flow | |||||
| Free Cash Flow | $ 98.77B | $ 108.81B | $ 99.58B | $ 111.44B | $ 92.95B |
| Operating Cash Flow | $ 111.48B | $ 118.25B | $ 110.54B | $ 122.15B | $ 104.04B |
| Investing Cash Flow | $ 15.20B | $ 2.94B | $ 3.71B | $ -22.35B | $ -14.54B |
| Financing Cash Flow | $ -120.69B | $ -121.98B | $ -108.49B | $ -110.75B | $ -93.35B |