| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 5.36B | $ 5.62B | $ 4.92B | $ 3.81B | $ 108.93M |
| Gross Profit | $ 1.48B | $ 1.75B | $ 1.33B | $ 498.60M | $ 1.37M |
| Operating Income | $ 840.59M | $ 1.07B | $ 732.32M | $ 47.64M | $ -14.51M |
| EBITDA | $ 1.52B | $ 1.64B | $ 1.16B | $ 799.57M | $ -21.43M |
| Net Income | $ 351.86M | $ 617.44M | $ 273.33M | $ -64.25M | $ -49.63M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.02B | $ 815.50M | $ 912.87M | $ 755.16M | $ 46.10M |
| Total Assets | $ 7.19B | $ 6.38B | $ 6.09B | $ 5.55B | $ 206.57M |
| Total Debt | $ 4.06B | $ 3.70B | $ 3.23B | $ 5.44B | $ 87.88M |
| Net Debt | $ 3.03B | $ 2.89B | $ 2.32B | $ 4.69B | $ 41.79M |
| Total Liabilities | $ 7.79B | $ 7.28B | $ 6.82B | $ 6.28B | $ 336.21M |
| Stockholders' Equity | $ -592.01M | $ -901.96M | $ -734.93M | $ -732.80M | $ -129.66M |
| Cash Flow | |||||
| Free Cash Flow | $ 589.89M | $ 947.61M | $ 1.02B | $ -409.94M | $ -5.52M |
| Operating Cash Flow | $ 925.47M | $ 1.37B | $ 1.36B | $ -209.28M | $ 3.77M |
| Investing Cash Flow | $ -280.77M | $ -493.81M | $ -409.61M | $ -526.18M | $ -6.90M |
| Financing Cash Flow | $ -497.82M | $ -916.26M | $ -917.46M | $ 598.02M | $ 31.81M |