| Dec 25 | Dec 25 | Dec 24 | Dec 23 | Dec 22 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.48B | - | $ 2.59B | $ 2.67B | $ 2.20B |
| Gross Profit | $ 1.93B | - | $ 982.30M | $ 887.90M | $ 825.00M |
| Operating Income | $ 523.90M | - | $ 488.30M | $ 418.60M | $ 408.20M |
| EBITDA | $ 833.70M | - | $ 789.10M | $ 696.80M | $ 636.80M |
| Net Income | $ 271.70M | - | $ 250.90M | $ 217.50M | $ 220.80M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 5.70M | $ ― | $ 4.50M | $ 5.60M | $ 6.50M |
| Total Assets | $ 11.58B | - | $ 10.86B | $ 10.31B | $ 10.08B |
| Total Debt | $ 5.24B | - | $ 4.76B | $ 4.74B | $ 4.36B |
| Net Debt | $ 5.23B | - | $ 4.76B | $ 4.74B | $ 4.35B |
| Total Liabilities | $ 8.18B | - | $ 7.62B | $ 7.38B | $ 7.25B |
| Stockholders' Equity | $ 3.39B | $ ― | $ 3.23B | $ 2.92B | $ 2.82B |
| Cash Flow | |||||
| Free Cash Flow | $ -344.40M | - | $ 51.10M | $ -222.30M | $ -497.20M |
| Operating Cash Flow | $ 578.00M | - | $ 912.40M | $ 440.20M | $ 55.00M |
| Investing Cash Flow | $ -916.40M | - | $ -1.03B | $ -695.50M | $ -546.70M |
| Financing Cash Flow | $ 344.70M | - | $ 123.90M | $ 260.60M | $ 500.90M |