| Dec 24 | Dec 23 | Dec 22 | Dec 21 | Dec 20 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 20.66B | $ 20.55B | $ 19.17B | $ 19.48B | $ 17.64B |
| Gross Profit | $ 8.21B | $ 7.80B | $ 7.05B | $ 7.27B | $ 6.23B |
| Operating Income | $ 5.96B | $ 2.51B | $ 2.33B | $ 2.87B | $ 1.99B |
| EBITDA | $ 6.89B | $ 3.39B | $ 3.08B | $ 3.67B | $ 2.53B |
| Net Income | $ 3.20B | $ 611.00M | $ 411.00M | $ 914.00M | $ 399.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 3.02B | $ 1.23B | $ 858.00M | $ 2.36B | $ 2.45B |
| Total Assets | $ 28.94B | $ 28.31B | $ 27.16B | $ 27.58B | $ 27.11B |
| Total Debt | $ 14.33B | $ 15.00B | $ 15.08B | $ 15.65B | $ 15.72B |
| Net Debt | $ 11.31B | $ 13.77B | $ 14.22B | $ 13.28B | $ 13.27B |
| Total Liabilities | $ 20.39B | $ 22.80B | $ 22.55B | $ 23.32B | $ 24.22B |
| Stockholders' Equity | $ 4.17B | $ 1.61B | $ 1.14B | $ 1.03B | $ 28.00M |
| Cash Flow | |||||
| Free Cash Flow | $ 1.12B | $ 1.62B | $ 321.00M | $ 910.00M | $ 2.87B |
| Operating Cash Flow | $ 2.05B | $ 2.37B | $ 1.08B | $ 1.57B | $ 3.41B |
| Investing Cash Flow | $ 3.43B | $ -969.00M | $ -808.00M | $ -714.00M | $ -1.61B |
| Financing Cash Flow | $ -3.69B | $ -1.03B | $ -1.78B | $ -936.00M | $ 385.00M |