| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 9.23B | $ 10.04B | $ 10.91B | $ 12.11B | $ 14.04B |
| Gross Profit | $ 3.17B | $ 3.51B | $ 3.69B | $ 3.69B | $ 4.81B |
| Operating Income | $ 357.00M | $ -809.00M | $ 590.00M | $ -2.04B | $ 1.09B |
| EBITDA | $ -1.69B | $ 1.07B | $ 931.00M | $ 1.08B | $ 1.99B |
| Net Income | $ -2.44B | $ -1.29B | $ -145.00M | $ -2.59B | $ 340.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 1.97B | $ 905.00M | $ 1.12B | $ 1.27B | $ 587.00M |
| Total Assets | $ 7.64B | $ 9.24B | $ 11.37B | $ 12.57B | $ 16.20B |
| Total Debt | $ 6.45B | $ 5.57B | $ 5.96B | $ 6.87B | $ 7.29B |
| Net Debt | $ 4.47B | $ 4.66B | $ 4.83B | $ 5.60B | $ 6.71B |
| Total Liabilities | $ 10.66B | $ 10.13B | $ 10.88B | $ 12.05B | $ 13.22B |
| Stockholders' Equity | $ -3.10B | $ -971.00M | $ 385.00M | $ 412.00M | $ 2.85B |
| Cash Flow | |||||
| Free Cash Flow | $ 25.00M | $ 289.00M | $ 576.00M | $ -119.00M | $ 794.00M |
| Operating Cash Flow | $ 274.00M | $ 525.00M | $ 919.00M | $ 194.00M | $ 1.23B |
| Investing Cash Flow | $ -245.00M | $ -225.00M | $ -54.00M | $ 601.00M | $ -501.00M |
| Financing Cash Flow | $ 1.06B | $ -498.00M | $ -1.01B | $ -72.00M | $ -914.00M |