| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.23B | $ 1.20B | $ 1.15B | $ 1.09B | $ 1.12B |
| Gross Profit | $ 1.12B | $ 940.31M | $ 903.38M | $ 949.75M | $ 748.55M |
| Operating Income | $ 858.84M | $ 878.06M | $ 851.51M | $ 898.22M | $ 695.22M |
| EBITDA | $ 908.79M | $ 929.22M | $ 903.38M | $ 949.92M | $ 746.23M |
| Net Income | $ 674.24M | $ 688.07M | $ 665.51M | $ 704.16M | $ 546.68M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 582.49M | $ 2.13B | $ 5.90B | $ 5.40B | $ 5.69B |
| Total Assets | $ 6.89B | $ 6.52B | $ 6.19B | $ 5.71B | $ 5.87B |
| Total Debt | $ 744.48M | $ 743.05M | $ 745.42M | $ 742.83M | $ 740.42M |
| Net Debt | $ 161.99M | $ 143.62M | $ 129.73M | $ 229.06M | $ 314.59M |
| Total Liabilities | $ 1.54B | $ 1.53B | $ 1.56B | $ 1.61B | $ 1.76B |
| Stockholders' Equity | $ 5.36B | $ 5.00B | $ 4.63B | $ 4.10B | $ 4.11B |
| Cash Flow | |||||
| Free Cash Flow | $ 0.00 | $ 686.26M | $ 632.04M | $ 567.13M | $ -113.53M |
| Operating Cash Flow | $ 0.00 | $ 686.26M | $ 632.04M | $ 560.51M | $ 572.12M |
| Investing Cash Flow | $ 0.00 | $ -320.51M | $ -229.40M | $ -220.25M | $ -398.78M |
| Financing Cash Flow | $ 0.00 | $ -382.00M | $ -300.73M | $ -252.31M | $ -200.29M |