| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.91B | $ 1.75B | $ 1.22B | $ 1.67B | $ 1.36B |
| Gross Profit | $ 382.70M | $ 216.50M | $ 330.40M | $ 106.70M | $ 51.60M |
| Operating Income | $ 321.60M | $ 202.40M | $ 36.69M | $ 13.10M | $ -195.80M |
| EBITDA | $ 571.40M | $ 245.60M | $ 183.60M | $ 134.00M | $ -92.63M |
| Net Income | $ 341.50M | $ 108.50M | $ 20.19M | $ 3.54M | $ -228.40M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 494.60M | $ 207.50M | $ 98.38M | $ 94.73M | $ 40.40M |
| Total Assets | $ 4.63B | $ 3.99B | $ 3.27B | $ 3.50B | $ 3.84B |
| Total Debt | $ 1.26B | $ 713.60M | $ 378.72M | $ 511.75M | $ 673.80M |
| Net Debt | $ 763.80M | $ 506.10M | $ 280.35M | $ 417.02M | $ 633.40M |
| Total Liabilities | $ 2.18B | $ 1.91B | $ 1.29B | $ 1.70B | $ 1.96B |
| Stockholders' Equity | $ 2.39B | $ 2.08B | $ 1.96B | $ 1.81B | $ 1.83B |
| Cash Flow | |||||
| Free Cash Flow | $ -657.56M | $ 236.30M | $ -42.36M | $ 18.57M | $ -194.67M |
| Operating Cash Flow | $ 34.08M | $ 236.30M | $ 88.98M | $ 43.80M | $ -119.20M |
| Investing Cash Flow | $ -678.60M | $ -449.40M | $ -119.30M | $ 103.30M | $ 54.40M |
| Financing Cash Flow | $ 656.40M | $ 314.70M | $ 50.64M | $ -130.80M | $ 9.80M |