| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 1.39B | $ 1.32B | $ 1.26B | $ 1.30B | $ 1.20B |
| Gross Profit | $ 537.38M | $ 482.95M | $ 441.07M | $ 437.73M | $ 432.73M |
| Operating Income | $ 164.00M | $ 134.41M | $ 104.52M | $ 75.40M | $ 104.80M |
| EBITDA | $ 198.39M | $ 181.43M | $ 141.71M | $ 118.18M | $ 155.45M |
| Net Income | $ 116.10M | $ 86.95M | $ 44.52M | $ 19.56M | $ 55.23M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 71.32M | $ 99.23M | $ 110.50M | $ 97.56M | $ 97.25M |
| Total Assets | $ 1.77B | $ 1.17B | $ 1.23B | $ 1.27B | $ 1.33B |
| Total Debt | $ 264.53M | $ 383.14M | $ 515.45M | $ 610.62M | $ 615.59M |
| Net Debt | $ 193.21M | $ 283.92M | $ 404.95M | $ 513.05M | $ 518.34M |
| Total Liabilities | $ 565.85M | $ 681.67M | $ 804.15M | $ 904.97M | $ 966.66M |
| Stockholders' Equity | $ 1.21B | $ 489.15M | $ 425.95M | $ 361.54M | $ 363.40M |
| Cash Flow | |||||
| Free Cash Flow | $ 121.71M | $ 114.64M | $ 115.93M | $ 24.62M | $ 58.62M |
| Operating Cash Flow | $ 167.91M | $ 148.43M | $ 142.03M | $ 43.06M | $ 86.69M |
| Investing Cash Flow | $ -46.19M | $ -30.37M | $ -19.51M | $ -18.44M | $ -28.07M |
| Financing Cash Flow | $ -159.29M | $ -125.23M | $ -111.56M | $ -19.49M | $ -60.86M |