Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 7.10B | $ 7.09B | $ 7.39B | $ 7.11B | $ 7.34B |
Gross Profit | $ 3.21B | $ 3.05B | $ 2.91B | $ 2.54B | $ 3.20B |
Operating Income | $ 1.97B | $ 916.00M | $ 1.22B | $ 489.00M | $ 1.12B |
EBITDA | $ 1.17B | $ 736.00M | $ 577.00M | $ 928.00M | $ 1.20B |
Net Income | $ 810.00M | $ 280.00M | $ 149.00M | $ 462.00M | $ 710.00M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 167.00M | $ 202.00M | $ 367.00M | $ 183.00M | $ 319.00M |
Total Assets | $ 5.56B | $ 5.75B | $ 5.95B | $ 6.16B | $ 6.33B |
Total Debt | $ 2.88B | $ 2.90B | $ 2.92B | $ 3.10B | $ 3.17B |
Net Debt | $ 2.71B | $ 2.70B | $ 2.56B | $ 2.92B | $ 2.85B |
Total Liabilities | $ 5.08B | $ 5.26B | $ 5.56B | $ 5.43B | $ 5.74B |
Stockholders' Equity | $ 321.00M | $ 328.00M | $ 220.00M | $ 556.00M | $ 411.00M |
Cash Flow | |||||
Free Cash Flow | $ 761.00M | $ 483.00M | $ 930.00M | $ 535.00M | $ 945.00M |
Operating Cash Flow | $ 981.00M | $ 695.00M | $ 1.16B | $ 786.00M | $ 1.28B |
Investing Cash Flow | $ -94.00M | $ -175.00M | $ -223.00M | $ -229.00M | $ -452.00M |
Financing Cash Flow | $ -924.00M | $ -655.00M | $ -753.00M | $ -689.00M | $ -1.39B |