| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 10.45B | $ 9.63B | $ 8.76B | $ 8.12B | $ 8.43B |
| Gross Profit | $ 6.36B | $ 6.84B | $ 6.20B | $ 5.76B | $ 6.04B |
| Operating Income | $ 2.22B | $ 1.55B | $ 963.00M | $ 1.37B | $ 1.21B |
| EBITDA | $ 3.45B | $ 2.82B | $ 2.20B | $ 2.88B | $ 3.26B |
| Net Income | $ 159.75M | $ -46.00M | $ -592.00M | $ -212.00M | $ -937.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.32B | $ 1.18B | $ 947.00M | $ 564.00M | $ 582.00M |
| Total Assets | $ 26.32B | $ 26.52B | $ 27.35B | $ 25.69B | $ 29.20B |
| Total Debt | $ 21.21B | $ 21.62B | $ 22.39B | $ 20.77B | $ 22.65B |
| Net Debt | $ 19.88B | $ 20.43B | $ 21.44B | $ 20.20B | $ 22.07B |
| Total Liabilities | $ 25.94B | $ 26.84B | $ 27.43B | $ 25.43B | $ 29.24B |
| Stockholders' Equity | $ -552.99M | $ -1.28B | $ -1.02B | $ -692.00M | $ -106.00M |
| Cash Flow | |||||
| Free Cash Flow | $ 974.77M | $ 1.26B | $ 760.00M | $ -996.00M | $ 1.14B |
| Operating Cash Flow | $ 1.38B | $ 1.60B | $ 1.03B | $ -728.00M | $ 1.43B |
| Investing Cash Flow | $ -605.42M | $ -454.00M | $ -2.15B | $ -303.00M | $ 409.00M |
| Financing Cash Flow | $ -709.20M | $ -868.00M | $ 1.48B | $ -474.00M | $ -1.51B |