| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.94B | $ 1.80B | $ 1.87B | $ 1.57B | $ 1.17B |
| Gross Profit | $ 367.36M | $ 343.43M | $ 410.09M | $ 340.39M | $ 165.65M |
| Operating Income | $ 141.58M | $ 120.78M | $ 185.09M | $ 129.53M | $ 9.86M |
| EBITDA | $ 409.76M | $ 380.66M | $ 414.78M | $ 359.12M | $ 104.84M |
| Net Income | $ -31.05M | $ -28.66M | $ 50.71M | $ 38.91M | $ -181.50M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 6.27M | $ 3.81M | $ 10.31M | $ 14.36M | $ 35.90M |
| Total Assets | $ 3.74B | $ 3.50B | $ 3.37B | $ 2.94B | $ 2.68B |
| Total Debt | $ 2.42B | $ 2.43B | $ 2.20B | $ 1.83B | $ 1.60B |
| Net Debt | $ 2.41B | $ 2.42B | $ 2.19B | $ 1.81B | $ 1.56B |
| Total Liabilities | $ 2.93B | $ 2.64B | $ 2.45B | $ 2.05B | $ 1.83B |
| Stockholders' Equity | $ 809.10M | $ 861.31M | $ 917.20M | $ 888.44M | $ 858.51M |
| Cash Flow | |||||
| Free Cash Flow | $ -107.59M | $ -353.63M | $ -511.64M | $ -358.74M | $ -31.19M |
| Operating Cash Flow | $ 349.39M | $ 44.68M | $ -147.45M | $ -17.95M | $ 157.20M |
| Investing Cash Flow | $ -282.46M | $ -187.49M | $ -176.60M | $ -218.94M | $ -1.43B |
| Financing Cash Flow | $ -64.55M | $ 135.58M | $ 319.44M | $ 217.82M | $ 1.30B |