| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 18.94B | $ 18.49B | $ 17.46B | $ 16.25B | $ 14.63B |
| Gross Profit | $ 9.97B | $ 9.82B | $ 9.07B | $ 8.47B | $ 7.72B |
| Operating Income | $ 3.61B | $ 3.79B | $ 3.47B | $ 3.27B | $ 2.94B |
| EBITDA | $ 4.22B | $ 4.35B | $ 3.98B | $ 3.72B | $ 3.36B |
| Net Income | $ 2.50B | $ 2.66B | $ 2.53B | $ 2.43B | $ 2.17B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 271.80M | $ 298.17M | $ 277.05M | $ 264.38M | $ 1.17B |
| Total Assets | $ 19.36B | $ 17.18B | $ 15.99B | $ 15.28B | $ 14.52B |
| Total Debt | $ 12.29B | $ 12.37B | $ 10.93B | $ 9.30B | $ 8.23B |
| Net Debt | $ 12.02B | $ 12.07B | $ 10.65B | $ 9.03B | $ 7.06B |
| Total Liabilities | $ 22.77B | $ 21.93B | $ 20.34B | $ 18.81B | $ 16.31B |
| Stockholders' Equity | $ -3.41B | $ -4.75B | $ -4.35B | $ -3.54B | $ -1.80B |
| Cash Flow | |||||
| Free Cash Flow | $ 1.79B | $ 1.93B | $ 2.14B | $ 2.54B | $ 2.90B |
| Operating Cash Flow | $ 3.12B | $ 3.00B | $ 2.94B | $ 3.21B | $ 3.52B |
| Investing Cash Flow | $ -1.40B | $ -1.29B | $ -876.18M | $ -648.10M | $ -601.78M |
| Financing Cash Flow | $ -1.75B | $ -1.68B | $ -2.06B | $ -3.47B | $ -3.50B |