| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.57B | $ 2.23B | $ 1.61B | $ 1.33B | $ 1.44B |
| Gross Profit | $ 1.52B | $ 1.50B | $ 1.38B | $ 1.24B | $ 1.11B |
| Operating Income | $ 555.00M | $ 584.00M | $ 553.00M | $ 503.00M | $ 343.00M |
| EBITDA | $ 622.00M | $ 662.00M | $ 626.00M | $ 513.00M | $ 340.00M |
| Net Income | $ 465.00M | $ 485.00M | $ 439.00M | $ 405.00M | $ 286.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 5.39B | $ 4.83B | $ 4.95B | $ 6.92B | $ 4.85B |
| Total Assets | $ 48.63B | $ 46.16B | $ 43.73B | $ 39.51B | $ 37.35B |
| Total Debt | $ 4.27B | $ 4.48B | $ 2.46B | $ 2.22B | $ 2.90B |
| Net Debt | $ 1.85B | $ 2.90B | $ 791.00M | $ -1.27B | $ 1.52B |
| Total Liabilities | $ 42.32B | $ 40.11B | $ 38.07B | $ 34.36B | $ 32.40B |
| Stockholders' Equity | $ 6.30B | $ 6.05B | $ 5.65B | $ 5.15B | $ 4.96B |
| Cash Flow | |||||
| Free Cash Flow | $ 503.00M | $ 335.00M | $ 1.12B | $ 472.00M | $ 72.00M |
| Operating Cash Flow | $ 642.00M | $ 423.00M | $ 1.22B | $ 530.00M | $ 113.00M |
| Investing Cash Flow | $ -1.70B | $ -2.26B | $ -3.06B | $ -153.00M | $ -1.82B |
| Financing Cash Flow | $ 1.90B | $ 1.74B | $ 18.00M | $ 1.73B | $ 2.49B |