| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 7.17B | $ 5.15B | $ 4.24B | $ 3.46B | $ 3.73B |
| Gross Profit | $ 3.40B | $ 1.88B | $ 1.16B | $ 515.40M | $ 1.02B |
| Operating Income | $ 3.10B | $ 1.54B | $ 764.40M | $ 200.40M | $ 463.60M |
| EBITDA | $ 4.27B | $ 2.60B | $ 1.76B | $ 945.40M | $ 854.61M |
| Net Income | $ 2.43B | $ 948.80M | $ 416.30M | $ -605.20M | $ 221.20M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.75B | $ 621.33M | $ 360.35M | $ 428.01M | $ 542.17M |
| Total Assets | $ 12.39B | $ 10.86B | $ 10.49B | $ 10.39B | $ 10.41B |
| Total Debt | $ 777.38M | $ 1.45B | $ 2.25B | $ 2.64B | $ 1.68B |
| Net Debt | $ -975.22M | $ 830.31M | $ 1.89B | $ 2.21B | $ 1.14B |
| Total Liabilities | $ 3.71B | $ 3.86B | $ 4.34B | $ 4.51B | $ 3.77B |
| Stockholders' Equity | $ 8.56B | $ 6.86B | $ 6.05B | $ 5.82B | $ 6.57B |
| Cash Flow | |||||
| Free Cash Flow | $ 2.57B | $ 1.28B | $ 507.00M | $ 242.20M | $ 313.50M |
| Operating Cash Flow | $ 3.78B | $ 2.45B | $ 1.61B | $ 1.05B | $ 1.14B |
| Investing Cash Flow | $ -1.04B | $ -1.18B | $ -1.01B | $ -1.60B | $ -1.19B |
| Financing Cash Flow | $ -1.59B | $ -1.01B | $ -549.00M | $ 437.50M | $ -623.20M |