| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.49B | $ 1.16B | $ 990.34M | $ 845.57M | $ 781.46M |
| Gross Profit | $ 723.63M | $ 699.09M | $ 541.32M | $ 426.08M | $ 422.54M |
| Operating Income | $ 575.83M | $ 559.97M | $ 424.68M | $ 308.90M | $ 315.38M |
| EBITDA | $ 850.41M | $ 559.97M | $ 424.68M | $ 308.90M | $ 315.38M |
| Net Income | $ 322.29M | $ 172.23M | $ 105.00M | $ 44.30M | $ 28.22M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.55M | $ 4.42M | $ 1.34M | $ 1.57M | $ 1.57M |
| Total Assets | $ 4.35B | $ 3.82B | $ 2.66B | $ 2.60B | $ 2.59B |
| Total Debt | $ 2.42B | $ 2.21B | $ 1.60B | $ 1.56B | $ 1.55B |
| Net Debt | $ 2.42B | $ 2.21B | $ 1.60B | $ 1.56B | $ 1.55B |
| Total Liabilities | $ 2.86B | $ 2.50B | $ 1.78B | $ 1.74B | $ 1.70B |
| Stockholders' Equity | $ 1.49B | $ 1.32B | $ 871.02M | $ 860.69M | $ 891.44M |
| Cash Flow | |||||
| Free Cash Flow | $ 119.64M | $ 70.56M | $ 11.55M | $ -36.42M | $ 139.51M |
| Operating Cash Flow | $ 622.11M | $ 429.59M | $ 310.19M | $ 203.45M | $ 237.40M |
| Investing Cash Flow | $ -606.90M | $ -1.16B | $ -232.49M | $ -130.92M | $ 16.11M |
| Financing Cash Flow | $ -18.07M | $ 733.55M | $ -77.92M | $ -72.54M | $ -253.03M |