| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 6.13B | $ 5.58B | $ 5.02B | $ 4.69B | $ 4.88B |
| Gross Profit | $ 5.28B | $ 4.75B | $ 4.27B | $ 3.85B | $ 4.03B |
| Operating Income | $ 3.93B | $ 3.44B | $ 3.02B | $ 2.65B | $ 2.64B |
| EBITDA | $ 5.04B | $ 4.67B | $ 4.02B | $ 3.93B | $ 3.35B |
| Net Income | $ 3.53B | $ 3.23B | $ 2.69B | $ 2.64B | $ 2.11B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 3.01B | $ 3.02B | $ 2.82B | $ 2.95B | $ 1.73B |
| Total Assets | $ 137.45B | $ 129.71B | $ 174.18B | $ 196.78B | $ 124.66B |
| Total Debt | $ 3.43B | $ 3.43B | $ 3.44B | $ 3.45B | $ 3.44B |
| Net Debt | $ 535.60M | $ 513.40M | $ 718.30M | $ 610.20M | $ 1.81B |
| Total Liabilities | $ 110.96B | $ 102.97B | $ 147.30B | $ 169.38B | $ 98.31B |
| Stockholders' Equity | $ 26.49B | $ 26.74B | $ 26.88B | $ 27.40B | $ 26.32B |
| Cash Flow | |||||
| Free Cash Flow | $ 3.60B | $ 3.38B | $ 2.97B | $ 2.28B | $ 2.52B |
| Operating Cash Flow | $ 3.69B | $ 3.45B | $ 3.06B | $ 2.40B | $ 2.72B |
| Investing Cash Flow | $ -82.60M | $ 20.90M | $ -489.80M | $ 58.40M | $ -175.50M |
| Financing Cash Flow | $ 5.08B | $ -48.34B | $ -25.38B | $ 69.91B | $ -2.46B |