| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 5.60B | $ 5.99B | $ 7.61B | $ 7.47B | $ 5.28B |
| Gross Profit | $ 1.03B | $ 999.32M | $ 1.28B | $ 1.26B | $ 909.31M |
| Operating Income | $ -28.86M | $ -30.08M | $ 453.32M | $ 356.06M | $ 190.38M |
| EBITDA | $ -28.86M | $ 556.61M | $ 829.66M | $ 675.15M | $ 479.39M |
| Net Income | $ -104.13M | $ 36.05M | $ 274.19M | $ 239.97M | $ 95.25M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.91B | $ 2.25B | $ 1.96B | $ 981.43M | $ 869.83M |
| Total Assets | $ 15.17B | $ 13.51B | $ 11.90B | $ 9.04B | $ 7.39B |
| Total Debt | $ 7.68B | $ 5.91B | $ 4.48B | $ 4.04B | $ 3.26B |
| Net Debt | $ 5.77B | $ 3.66B | $ 2.54B | $ 3.06B | $ 2.39B |
| Total Liabilities | $ 10.90B | $ 9.36B | $ 8.19B | $ 6.73B | $ 5.26B |
| Stockholders' Equity | $ 2.81B | $ 2.82B | $ 2.56B | $ 1.94B | $ 1.80B |
| Cash Flow | |||||
| Free Cash Flow | $ -1.64B | $ -2.76B | $ -840.85M | $ 288.63M | $ -837.75M |
| Operating Cash Flow | $ -252.74M | $ -885.32M | $ 684.62M | $ 916.63M | $ -408.25M |
| Investing Cash Flow | $ -1.50B | $ -1.96B | $ -1.67B | $ -630.49M | $ -429.57M |
| Financing Cash Flow | $ 1.35B | $ 2.32B | $ 2.05B | $ 428.64M | $ 614.07M |