Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 10.25B | $ 9.64B | $ 9.36B | $ 8.56B | $ 8.48B |
Gross Profit | $ 3.12B | $ 2.97B | $ 2.92B | $ 2.63B | $ 2.81B |
Operating Income | $ 1.12B | $ 1.31B | $ 1.31B | $ 1.17B | $ 1.54B |
EBITDA | $ 1.56B | $ 1.41B | $ 1.70B | $ 1.50B | $ 1.86B |
Net Income | $ 602.00M | $ 567.00M | $ 858.00M | $ 757.00M | $ 1.00B |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 132.00M | $ 108.00M | $ 189.00M | $ 109.00M | $ 69.00M |
Total Assets | $ 14.90B | $ 15.23B | $ 12.06B | $ 11.89B | $ 11.73B |
Total Debt | $ 6.86B | $ 7.54B | $ 4.97B | $ 5.05B | $ 5.29B |
Net Debt | $ 6.72B | $ 7.43B | $ 4.78B | $ 4.94B | $ 5.22B |
Total Liabilities | $ 10.99B | $ 11.44B | $ 8.39B | $ 8.56B | $ 8.58B |
Stockholders' Equity | $ 3.90B | $ 3.79B | $ 3.66B | $ 3.33B | $ 3.15B |
Cash Flow | |||||
Free Cash Flow | $ 705.00M | $ 668.00M | $ 773.00M | $ 939.00M | $ 760.00M |
Operating Cash Flow | $ 1.13B | $ 1.19B | $ 1.14B | $ 1.18B | $ 1.03B |
Investing Cash Flow | $ -187.00M | $ -3.13B | $ -340.00M | $ -230.00M | $ -158.00M |
Financing Cash Flow | $ -919.00M | $ 1.86B | $ -723.00M | $ -910.00M | $ -1.67B |