| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 8.34B | $ 8.26B | $ 9.06B | $ 7.76B | $ 7.00B |
| Gross Profit | $ 4.02B | $ 3.68B | $ 3.72B | $ 3.10B | $ 2.90B |
| Operating Income | $ 1.42B | $ 1.26B | $ 1.69B | $ 1.34B | $ 729.90M |
| EBITDA | $ 1.40B | $ 1.57B | $ 1.99B | $ 1.44B | $ 1.33B |
| Net Income | $ 869.00M | $ 952.50M | $ 1.39B | $ 932.20M | $ 1.36B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 468.00M | $ 471.00M | $ 1.07B | $ 490.70M | $ 662.20M |
| Total Assets | $ 11.22B | $ 11.23B | $ 11.30B | $ 10.76B | $ 10.70B |
| Total Debt | $ 3.65B | $ 4.08B | $ 3.33B | $ 4.18B | $ 4.38B |
| Net Debt | $ 3.18B | $ 3.61B | $ 2.26B | $ 3.69B | $ 3.72B |
| Total Liabilities | $ 7.51B | $ 7.56B | $ 7.56B | $ 7.74B | $ 8.01B |
| Stockholders' Equity | $ 3.65B | $ 3.50B | $ 3.56B | $ 2.73B | $ 2.39B |
| Cash Flow | |||||
| Free Cash Flow | $ 1.36B | $ 639.10M | $ 1.21B | $ 682.00M | $ 1.14B |
| Operating Cash Flow | $ 1.54B | $ 863.80M | $ 1.37B | $ 823.10M | $ 1.26B |
| Investing Cash Flow | $ -216.00M | $ -982.50M | $ 854.30M | $ -7.80M | $ -2.63B |
| Financing Cash Flow | $ -1.33B | $ -502.80M | $ -1.68B | $ -934.20M | $ 1.30B |