| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 3.73B | $ 2.98B | $ 2.96B | $ 2.65B | $ 1.76B |
| Gross Profit | $ 2.43B | $ 1.49B | $ 1.49B | $ 1.68B | $ 1.10B |
| Operating Income | $ 1.60B | $ 529.38M | $ 481.79M | $ 354.59M | $ 69.68M |
| EBITDA | $ 1.95B | $ 434.37M | $ 1.27B | $ 758.68M | $ 258.53M |
| Net Income | $ 200.46M | $ 80.84M | $ 521.78M | $ 162.38M | $ -143.00K |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 618.19M | $ 279.42M | $ 201.74M | $ 444.22M | $ 564.72M |
| Total Assets | $ 11.66B | $ 11.63B | $ 11.78B | $ 12.64B | $ 10.85B |
| Total Debt | $ 2.38B | $ 2.97B | $ 2.79B | $ 3.74B | $ 3.22B |
| Net Debt | $ 1.77B | $ 2.70B | $ 2.59B | $ 3.29B | $ 2.66B |
| Total Liabilities | $ 4.51B | $ 4.73B | $ 4.96B | $ 5.79B | $ 4.88B |
| Stockholders' Equity | $ 5.50B | $ 5.30B | $ 5.21B | $ 5.39B | $ 4.83B |
| Cash Flow | |||||
| Free Cash Flow | $ 398.11M | $ 748.10M | $ 592.03M | $ -1.13B | $ -94.57M |
| Operating Cash Flow | $ 540.28M | $ 748.10M | $ 592.03M | $ 509.98M | $ 297.53M |
| Investing Cash Flow | $ 8.32M | $ -266.21M | $ 655.49M | $ -1.76B | $ -422.61M |
| Financing Cash Flow | $ -209.82M | $ -404.22M | $ -1.42B | $ 1.20B | $ 137.31M |