| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.87B | $ 1.81B | $ 1.79B | $ 1.53B | $ 1.40B |
| Gross Profit | $ 871.11M | $ 860.45M | $ 852.14M | $ 673.83M | $ 615.35M |
| Operating Income | $ 401.98M | $ 389.18M | $ 231.32M | $ 239.14M | $ 22.78M |
| EBITDA | $ 473.57M | $ 476.23M | $ 314.19M | $ 316.51M | $ 84.68M |
| Net Income | $ 278.92M | $ 284.97M | $ 58.58M | $ 179.63M | $ 21.34M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 165.07M | $ 164.56M | $ 146.44M | $ 172.81M | $ 190.41M |
| Total Assets | $ 2.55B | $ 2.21B | $ 2.17B | $ 2.38B | $ 2.40B |
| Total Debt | $ 627.09M | $ 554.00M | $ 646.19M | $ 608.18M | $ 638.36M |
| Net Debt | $ 462.02M | $ 389.44M | $ 499.75M | $ 445.27M | $ 497.46M |
| Total Liabilities | $ 1.19B | $ 1.06B | $ 1.20B | $ 1.45B | $ 1.56B |
| Stockholders' Equity | $ 1.37B | $ 1.14B | $ 966.80M | $ 923.74M | $ 834.39M |
| Cash Flow | |||||
| Free Cash Flow | $ 295.43M | $ 242.21M | $ 50.09M | $ 113.51M | $ 150.02M |
| Operating Cash Flow | $ 363.87M | $ 296.43M | $ 92.86M | $ 157.46M | $ 199.15M |
| Investing Cash Flow | $ -257.63M | $ -53.76M | $ -39.95M | $ -4.48M | $ -415.47M |
| Financing Cash Flow | $ -105.47M | $ -208.69M | $ -52.25M | $ -113.35M | $ 203.93M |