| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.36B | $ 1.20B | $ 1.07B | $ 894.08M | $ 738.13M |
| Gross Profit | $ 477.82M | $ 413.55M | $ 364.69M | $ 298.13M | $ 242.28M |
| Operating Income | $ 170.23M | $ 152.77M | $ 124.11M | $ 112.13M | $ 89.71M |
| EBITDA | $ 227.08M | $ 183.16M | $ 160.69M | $ 145.59M | $ 124.89M |
| Net Income | $ 139.08M | $ 120.75M | $ 91.14M | $ 88.08M | $ 72.40M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 451.58M | $ 497.10M | $ 248.49M | $ 244.27M | $ 182.53M |
| Total Assets | $ 1.46B | $ 1.36B | $ 1.01B | $ 949.74M | $ 786.92M |
| Total Debt | $ 30.75M | $ 70.34M | $ 82.77M | $ 94.09M | $ 86.08M |
| Net Debt | $ -248.73M | $ -321.49M | $ -164.10M | $ -149.17M | $ -95.30M |
| Total Liabilities | $ 576.20M | $ 581.27M | $ 534.56M | $ 561.00M | $ 486.26M |
| Stockholders' Equity | $ 884.12M | $ 781.95M | $ 473.38M | $ 388.73M | $ 300.66M |
| Cash Flow | |||||
| Free Cash Flow | $ 74.38M | $ 70.18M | $ 22.96M | $ 62.07M | $ 149.12M |
| Operating Cash Flow | $ 146.21M | $ 164.53M | $ 113.29M | $ 132.86M | $ 198.28M |
| Investing Cash Flow | $ -171.48M | $ -193.38M | $ -90.64M | $ -71.03M | $ -47.52M |
| Financing Cash Flow | $ -87.22M | $ 173.82M | $ -19.04M | $ 47.00K | $ -126.14M |