| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.03B | $ 1.16B | $ 1.45B | $ 993.82M | $ 1.55B |
| Gross Profit | $ 669.84M | $ 716.43M | $ 913.22M | $ 748.03M | $ 1.42B |
| Operating Income | $ 150.69M | $ -475.74M | $ 96.05M | $ 29.86M | $ 514.53M |
| EBITDA | $ 357.47M | $ -700.02M | $ 6.57M | $ -153.37M | $ 733.09M |
| Net Income | $ 307.42M | $ -764.27M | $ -99.91M | $ -159.83M | $ 445.05M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 226.60M | $ 154.88M | $ 222.69M | $ 268.62M | $ 278.93M |
| Total Assets | $ 1.71B | $ 1.78B | $ 6.08B | $ 6.11B | $ 5.85B |
| Total Debt | $ 1.47B | $ 1.84B | $ 2.45B | $ 2.55B | $ 2.10B |
| Net Debt | $ 1.24B | $ 1.69B | $ 2.23B | $ 2.28B | $ 1.82B |
| Total Liabilities | $ 1.83B | $ 2.24B | $ 5.72B | $ 5.43B | $ 4.80B |
| Stockholders' Equity | $ -171.53M | $ -488.18M | $ 291.12M | $ 446.51M | $ 661.27M |
| Cash Flow | |||||
| Free Cash Flow | $ -71.03M | $ 255.60M | $ 16.79M | $ 2.73M | $ 50.22M |
| Operating Cash Flow | $ -59.71M | $ 263.55M | $ 24.50M | $ 6.65M | $ 50.89M |
| Investing Cash Flow | $ 311.48M | $ 440.53M | $ 301.17M | $ -32.29M | $ -956.53M |
| Financing Cash Flow | $ -279.37M | $ -671.95M | $ -365.92M | $ 17.64M | $ 1.08B |