| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.09B | $ 1.84B | $ 1.63B | $ 1.41B | $ 1.12B |
| Gross Profit | $ 801.08M | $ 691.01M | $ 607.77M | $ 515.45M | $ 431.36M |
| Operating Income | $ 313.75M | $ 263.62M | $ 238.75M | $ 192.16M | $ 155.88M |
| EBITDA | $ 391.75M | $ 357.59M | $ 321.59M | $ 276.24M | $ 229.58M |
| Net Income | $ 251.02M | $ 198.30M | $ 184.56M | $ 142.97M | $ 114.76M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 328.37M | $ 350.55M | $ 294.90M | $ 302.59M | $ 320.05M |
| Total Assets | $ 1.70B | $ 1.62B | $ 1.44B | $ 1.35B | $ 1.28B |
| Total Debt | $ 109.91M | $ 366.61M | $ 271.76M | $ 313.65M | $ 347.38M |
| Net Debt | $ -36.42M | $ 203.28M | $ 130.74M | $ 190.09M | $ 205.87M |
| Total Liabilities | $ 789.53M | $ 688.54M | $ 552.53M | $ 587.94M | $ 589.75M |
| Stockholders' Equity | $ 912.71M | $ 929.86M | $ 889.44M | $ 758.18M | $ 693.16M |
| Cash Flow | |||||
| Free Cash Flow | $ 298.12M | $ 222.26M | $ 158.40M | $ 121.31M | $ 147.14M |
| Operating Cash Flow | $ 350.72M | $ 268.52M | $ 211.20M | $ 166.14M | $ 184.39M |
| Investing Cash Flow | $ -49.26M | $ -119.10M | $ -12.00M | $ -96.55M | $ -114.27M |
| Financing Cash Flow | $ -312.76M | $ -119.10M | $ -181.45M | $ -81.72M | $ -146.88M |