| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 3.09B | $ 2.82B | $ 2.81B | $ 2.70B | $ 2.60B |
| Gross Profit | $ 2.52B | $ 2.26B | $ 2.22B | $ 2.16B | $ 2.11B |
| Operating Income | $ 765.95M | $ 675.48M | $ 472.57M | $ 403.79M | $ 394.02M |
| EBITDA | $ 900.74M | $ 774.24M | $ 650.66M | $ 527.31M | $ 509.45M |
| Net Income | $ 692.38M | $ 566.78M | $ 394.95M | $ 322.16M | $ 331.24M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.34B | $ 1.07B | $ 803.32M | $ 884.57M | $ 910.61M |
| Total Assets | $ 6.32B | $ 5.61B | $ 5.25B | $ 5.28B | $ 5.00B |
| Total Debt | $ 230.75M | $ 249.56M | $ 280.99M | $ 664.67M | $ 715.28M |
| Net Debt | $ -1.11B | $ -825.04M | $ -516.18M | $ -93.34M | $ 134.30M |
| Total Liabilities | $ 2.73B | $ 2.48B | $ 2.45B | $ 2.81B | $ 2.64B |
| Stockholders' Equity | $ 3.59B | $ 3.13B | $ 2.80B | $ 2.47B | $ 2.36B |
| Cash Flow | |||||
| Free Cash Flow | $ 906.41M | $ 762.01M | $ 599.23M | $ 409.01M | $ 614.54M |
| Operating Cash Flow | $ 949.67M | $ 792.42M | $ 653.41M | $ 442.63M | $ 645.20M |
| Investing Cash Flow | $ -219.49M | $ -59.21M | $ 36.39M | $ 218.12M | $ -445.33M |
| Financing Cash Flow | $ -464.81M | $ -457.00M | $ -653.30M | $ -476.51M | $ -468.28M |