| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 7.91B | $ 7.02B | $ 6.93B | $ 6.56B | $ 3.94B |
| Gross Profit | $ 2.49B | $ 2.18B | $ 1.94B | $ 1.71B | $ 939.00M |
| Operating Income | $ 554.00M | $ 484.00M | $ 359.00M | $ 162.00M | $ 136.00M |
| EBITDA | $ 881.00M | $ 778.00M | $ 680.00M | $ 522.00M | $ 341.00M |
| Net Income | $ 302.00M | $ 250.00M | $ 153.00M | $ 73.00M | $ 47.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 912.00M | $ 499.00M | $ 479.00M | $ 605.00M | $ 1.19B |
| Total Assets | $ 8.94B | $ 8.15B | $ 7.59B | $ 8.09B | $ 5.16B |
| Total Debt | $ 3.29B | $ 3.04B | $ 2.57B | $ 3.03B | $ 1.87B |
| Net Debt | $ 2.38B | $ 2.54B | $ 2.10B | $ 2.42B | $ 685.00M |
| Total Liabilities | $ 5.53B | $ 5.20B | $ 4.72B | $ 5.96B | $ 2.84B |
| Stockholders' Equity | $ 3.41B | $ 2.95B | $ 2.87B | $ 2.13B | $ 2.32B |
| Cash Flow | |||||
| Free Cash Flow | $ 663.00M | $ 536.00M | $ 428.00M | $ 191.00M | $ 127.00M |
| Operating Cash Flow | $ 759.00M | $ 620.00M | $ 514.00M | $ 270.00M | $ 182.00M |
| Investing Cash Flow | $ -254.00M | $ -829.00M | $ -115.00M | $ -2.90B | $ -121.00M |
| Financing Cash Flow | $ -121.00M | $ 245.00M | $ -532.00M | $ 1.76B | $ 917.00M |