| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 6.14B | $ 5.72B | $ 6.79B | $ 6.53B | $ 4.74B |
| Gross Profit | $ 964.95M | $ 1.28B | $ 1.65B | $ 1.53B | $ 1.24B |
| Operating Income | $ 413.80M | $ 468.22M | $ 949.73M | $ 1.03B | $ 884.47M |
| EBITDA | $ 922.30M | $ 1.01B | $ 1.48B | $ 1.41B | $ 1.20B |
| Net Income | $ 62.80M | $ 278.88M | $ 647.73M | $ 737.69M | $ 650.91M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 88.67M | $ 75.97M | $ 126.50M | $ 127.02M | $ 68.91M |
| Total Assets | $ 0.00 | $ 10.07B | $ 11.06B | $ 9.20B | $ 6.13B |
| Total Debt | $ 3.94B | $ 4.26B | $ 4.64B | $ 3.58B | $ 1.62B |
| Net Debt | $ 3.85B | $ 4.18B | $ 4.51B | $ 3.45B | $ 1.55B |
| Total Liabilities | $ 0.00 | $ 5.61B | $ 6.37B | $ 5.31B | $ 2.79B |
| Stockholders' Equity | $ 0.00 | $ 4.38B | $ 4.61B | $ 3.81B | $ 3.28B |
| Cash Flow | |||||
| Free Cash Flow | $ 0.00 | $ 506.81M | $ 342.26M | $ 420.94M | $ 430.02M |
| Operating Cash Flow | $ 0.00 | $ 839.29M | $ 899.26M | $ 813.74M | $ 704.42M |
| Investing Cash Flow | $ 0.00 | $ -498.90M | $ -1.68B | $ -2.42B | $ -490.26M |
| Financing Cash Flow | $ 0.00 | $ -399.56M | $ 876.29M | $ 1.68B | $ -221.36M |