Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 5.38B | $ 4.42B | $ 4.13B | $ 3.80B | $ 3.34B |
Gross Profit | $ 775.80M | $ 627.30M | $ 500.10M | $ 499.20M | $ 503.30M |
Operating Income | $ 553.80M | $ 229.60M | $ 144.40M | $ 159.50M | $ 199.30M |
EBITDA | $ 716.00M | $ 400.70M | $ 314.20M | $ 325.70M | $ 351.60M |
Net Income | $ 383.10M | $ 155.30M | $ 102.60M | $ 117.60M | $ 131.60M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 18.90M | $ 64.60M | $ 15.10M | $ 13.50M | $ 23.90M |
Total Assets | $ 2.68B | $ 2.59B | $ 2.49B | $ 2.48B | $ 2.27B |
Total Debt | $ 1.69B | $ 2.00B | $ 2.16B | $ 2.27B | $ 2.04B |
Net Debt | $ 1.67B | $ 1.93B | $ 2.15B | $ 2.26B | $ 2.02B |
Total Liabilities | $ 2.31B | $ 2.55B | $ 2.63B | $ 2.75B | $ 2.58B |
Stockholders' Equity | $ 370.90M | $ 39.40M | $ -144.30M | $ -268.10M | $ -303.30M |
Cash Flow | |||||
Free Cash Flow | $ 413.70M | $ 223.00M | $ 71.40M | $ 101.90M | $ 275.70M |
Operating Cash Flow | $ 679.00M | $ 421.90M | $ 256.30M | $ 252.20M | $ 369.70M |
Investing Cash Flow | $ -263.40M | $ -192.20M | $ -174.20M | $ -234.20M | $ -90.90M |
Financing Cash Flow | $ -461.30M | $ -180.20M | $ -80.50M | $ -28.40M | $ -298.80M |