| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 15.46B | $ 15.44B | $ 14.95B | $ 15.05B | $ 14.47B |
| Gross Profit | $ 8.96B | $ 8.64B | $ 8.29B | $ 8.42B | $ 7.85B |
| Operating Income | $ 1.84B | $ 2.51B | $ 2.67B | $ 2.92B | $ -979.00M |
| EBITDA | $ 2.47B | $ 3.17B | $ 3.28B | $ 3.66B | $ 3.73B |
| Net Income | $ 1.03B | $ 1.66B | $ 2.06B | $ 2.08B | $ -879.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.07B | $ 1.38B | $ 1.23B | $ 740.00M | $ 618.00M |
| Total Assets | $ 25.60B | $ 27.85B | $ 27.32B | $ 27.93B | $ 29.18B |
| Total Debt | $ 8.72B | $ 8.43B | $ 9.05B | $ 129.00M | $ 0.00 |
| Net Debt | $ 7.65B | $ 7.04B | $ 7.82B | $ -611.00M | $ -618.00M |
| Total Liabilities | $ 15.93B | $ 16.64B | $ 7.35B | $ 7.53B | $ 10.82B |
| Stockholders' Equity | $ 9.67B | $ 11.21B | $ 19.97B | $ 20.40B | $ 18.36B |
| Cash Flow | |||||
| Free Cash Flow | $ 1.33B | $ 2.70B | $ 2.15B | $ 39.00M | $ 3.17B |
| Operating Cash Flow | $ 1.77B | $ 3.17B | $ 2.52B | $ 334.00M | $ 3.40B |
| Investing Cash Flow | $ -425.00M | $ -488.00M | $ -390.00M | $ -171.00M | $ -83.00M |
| Financing Cash Flow | $ -1.56B | $ -2.53B | $ -1.58B | $ 0.00 | $ -3.46B |