| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.12B | $ 1.07B | $ 1.05B | $ 1.01B | $ 822.56M |
| Gross Profit | $ 255.40M | $ 748.48M | $ 755.55M | $ 716.36M | $ 570.46M |
| Operating Income | $ 448.90M | $ 483.12M | $ 497.27M | $ 351.13M | $ 290.60M |
| EBITDA | $ 703.57M | $ 688.82M | $ 710.88M | $ 661.74M | $ 522.65M |
| Net Income | $ 333.78M | $ 391.18M | $ 410.76M | $ 291.26M | $ 223.48M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 5.78M | $ 71.56M | $ 6.53M | $ 6.06M | $ 11.14M |
| Total Assets | $ 6.64B | $ 6.39B | $ 6.23B | $ 6.33B | $ 6.55B |
| Total Debt | $ 3.53B | $ 3.05B | $ 2.99B | $ 3.06B | $ 3.21B |
| Net Debt | $ 3.53B | $ 2.98B | $ 2.98B | $ 3.06B | $ 3.20B |
| Total Liabilities | $ 3.86B | $ 3.44B | $ 3.34B | $ 3.43B | $ 3.55B |
| Stockholders' Equity | $ 2.72B | $ 2.87B | $ 2.80B | $ 2.83B | $ 2.87B |
| Cash Flow | |||||
| Free Cash Flow | $ 566.89M | $ 631.07M | $ 611.14M | $ 591.47M | $ 449.19M |
| Operating Cash Flow | $ 611.67M | $ 631.07M | $ 611.14M | $ 591.47M | $ 449.19M |
| Investing Cash Flow | $ -574.18M | $ -173.96M | $ -93.82M | $ -48.77M | $ -1.85B |
| Financing Cash Flow | $ -104.92M | $ -387.67M | $ -518.03M | $ -547.09M | $ 1.41B |