| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 4.10B | $ 4.03B | $ 4.03B | $ 4.86B | $ 5.63B |
| Gross Profit | $ 2.50B | $ 2.23B | $ 2.07B | $ 3.00B | $ 3.80B |
| Operating Income | $ 714.30M | $ 970.20M | $ 668.40M | $ 1.64B | $ 2.48B |
| EBITDA | $ 1.02B | $ 1.30B | $ 1.11B | $ 2.11B | $ 2.86B |
| Net Income | $ 565.70M | $ 789.50M | $ 456.00M | $ 1.30B | $ 1.87B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 2.20B | $ 2.33B | $ 2.72B | $ 2.34B | $ 1.17B |
| Total Assets | $ 9.01B | $ 9.16B | $ 9.14B | $ 9.07B | $ 8.92B |
| Total Debt | $ 2.63B | $ 2.66B | $ 2.90B | $ 2.92B | $ 3.14B |
| Net Debt | $ 667.30M | $ 497.80M | $ 181.60M | $ 582.10M | $ 1.97B |
| Total Liabilities | $ 3.97B | $ 4.03B | $ 4.12B | $ 4.20B | $ 4.70B |
| Stockholders' Equity | $ 5.05B | $ 5.13B | $ 5.02B | $ 4.88B | $ 4.22B |
| Cash Flow | |||||
| Free Cash Flow | $ 920.10M | $ 1.15B | $ 901.00M | $ 2.00B | $ 2.15B |
| Operating Cash Flow | $ 1.06B | $ 1.29B | $ 1.05B | $ 2.13B | $ 2.33B |
| Investing Cash Flow | $ -482.70M | $ -781.00M | $ -152.10M | $ -206.30M | $ -1.33B |
| Financing Cash Flow | $ -777.20M | $ -1.11B | $ -483.20M | $ -756.00M | $ -529.80M |