| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 11.08B | $ 11.20B | $ 12.15B | $ 12.77B | $ 10.91B |
| Gross Profit | $ 4.53B | $ 5.03B | $ 5.55B | $ 5.44B | $ 4.15B |
| Operating Income | $ 634.23M | $ 880.57M | $ 1.59B | $ 1.58B | $ 1.06B |
| EBITDA | $ 1.25B | $ 1.33B | $ 1.37B | $ 1.73B | $ 1.33B |
| Net Income | $ -39.67M | $ 166.63M | $ 323.68M | $ 768.85M | $ 318.04M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 861.36M | $ 758.76M | $ 565.69M | $ 672.64M | $ 1.63B |
| Total Assets | $ 13.06B | $ 14.94B | $ 12.55B | $ 12.57B | $ 12.68B |
| Total Debt | $ 5.14B | $ 5.36B | $ 4.21B | $ 4.23B | $ 4.25B |
| Net Debt | $ 4.28B | $ 4.63B | $ 3.64B | $ 3.56B | $ 2.62B |
| Total Liabilities | $ 7.36B | $ 8.24B | $ 6.50B | $ 6.11B | $ 6.24B |
| Stockholders' Equity | $ 5.65B | $ 6.67B | $ 5.95B | $ 6.32B | $ 6.33B |
| Cash Flow | |||||
| Free Cash Flow | $ 975.75M | $ 249.26M | $ 681.07M | $ 339.01M | $ -267.21M |
| Operating Cash Flow | $ 1.46B | $ 814.05M | $ 1.29B | $ 998.01M | $ 247.79M |
| Investing Cash Flow | $ -409.06M | $ -617.05M | $ -475.70M | $ -601.27M | $ -505.96M |
| Financing Cash Flow | $ -476.43M | $ -213.19M | $ -841.41M | $ -1.07B | $ -1.20B |