| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.66B | $ 1.59B | $ 1.43B | $ 1.48B | $ 5.15B |
| Gross Profit | $ 521.33M | $ 510.19M | $ 486.58M | $ 536.39M | $ 1.92B |
| Operating Income | $ -24.30M | $ -131.96M | $ -44.89M | $ 71.90M | $ 349.30M |
| EBITDA | $ -2.48M | $ -28.22M | $ 184.69M | $ 280.29M | $ 650.06M |
| Net Income | $ -24.19M | $ 6.21M | $ 131.71M | $ 332.27M | $ 420.50M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 718.37M | $ 438.62M | $ 370.34M | $ 521.42M | $ 637.52M |
| Total Assets | $ 1.64B | $ 1.50B | $ 1.40B | $ 4.64B | $ 4.81B |
| Total Debt | $ 94.12M | $ 32.79M | $ 5.71M | $ 941.51M | $ 1.03B |
| Net Debt | $ -525.34M | $ -326.79M | $ -314.09M | $ 437.37M | $ 474.03M |
| Total Liabilities | $ 954.71M | $ 804.64M | $ 705.13M | $ 2.57B | $ 2.72B |
| Stockholders' Equity | $ 520.08M | $ 534.31M | $ 535.47M | $ 1.90B | $ 1.86B |
| Cash Flow | |||||
| Free Cash Flow | $ 100.34M | $ 47.21M | $ 217.10M | $ 405.34M | $ 265.03M |
| Operating Cash Flow | $ 116.95M | $ 56.03M | $ 312.12M | $ 500.93M | $ 329.52M |
| Investing Cash Flow | $ 9.31M | $ -5.40M | $ -338.27M | $ -113.40M | $ -140.95M |
| Financing Cash Flow | $ 56.47M | $ 1.32M | $ -199.61M | $ -373.11M | $ -201.71M |