Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | $ 6.45B | $ 6.47B | $ 5.35B | $ 4.10B | $ 3.67B |
Gross Profit | $ 1.40B | $ 1.77B | $ 1.43B | $ 832.00M | $ 832.00M |
Operating Income | $ 665.10M | $ 1.07B | $ 882.10M | $ 444.40M | $ 474.80M |
EBITDA | $ 1.07B | $ 1.37B | $ 1.10B | $ 636.50M | $ 662.60M |
Net Income | $ 357.20M | $ 725.50M | $ 1.01B | $ 200.90M | $ 317.80M |
Balance Sheet | |||||
Cash & Short-Term Investments | $ 70.70M | $ 71.40M | $ 304.80M | $ 525.00M | $ 783.50M |
Total Assets | $ 7.39B | $ 7.37B | $ 6.52B | $ 4.14B | $ 4.21B |
Total Debt | $ 4.16B | $ 3.85B | $ 3.49B | $ 2.75B | $ 2.77B |
Net Debt | $ 4.08B | $ 3.78B | $ 3.19B | $ 2.23B | $ 1.98B |
Total Liabilities | $ 5.65B | $ 5.58B | $ 5.11B | $ 3.78B | $ 3.73B |
Stockholders' Equity | $ 1.74B | $ 1.79B | $ 1.41B | $ 360.50M | $ 480.60M |
Cash Flow | |||||
Free Cash Flow | $ 230.10M | $ -131.30M | $ 107.70M | $ 128.50M | $ 405.50M |
Operating Cash Flow | $ 868.30M | $ 798.20M | $ 761.70M | $ 418.60M | $ 552.70M |
Investing Cash Flow | $ -648.00M | $ -984.10M | $ -1.34B | $ -310.50M | $ -162.50M |
Financing Cash Flow | $ -225.00M | $ -48.00M | $ 340.80M | $ -363.40M | $ -974.00M |