| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 2.97B | $ 3.51B | $ 3.68B | $ 4.97B | $ 4.83B |
| Gross Profit | $ 165.90M | $ 265.60M | $ 142.30M | $ 272.30M | $ 698.90M |
| Operating Income | $ -251.10M | $ -46.00M | $ -455.40M | $ -363.90M | $ 461.40M |
| EBITDA | $ -251.10M | $ 159.70M | $ -223.30M | $ -119.80M | $ 597.40M |
| Net Income | $ -545.60M | $ -348.50M | $ -701.30M | $ -430.90M | $ 440.00M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 146.70M | $ 209.80M | $ 259.10M | $ 211.70M | $ 573.00M |
| Total Assets | $ 2.28B | $ 2.64B | $ 3.03B | $ 3.76B | $ 4.71B |
| Total Debt | $ 272.40M | $ 2.48B | $ 2.37B | $ 2.39B | $ 2.41B |
| Net Debt | $ 125.70M | $ 2.27B | $ 2.11B | $ 2.18B | $ 1.84B |
| Total Liabilities | $ 3.38B | $ 3.26B | $ 3.30B | $ 3.34B | $ 3.70B |
| Stockholders' Equity | $ -1.10B | $ -619.90M | $ -268.00M | $ 420.30M | $ 1.01B |
| Cash Flow | |||||
| Free Cash Flow | $ -153.40M | $ -86.10M | $ 55.60M | $ -104.70M | $ 335.00M |
| Operating Cash Flow | $ -102.40M | $ -22.80M | $ 125.30M | $ 43.50M | $ 452.70M |
| Investing Cash Flow | $ -41.00M | $ -55.10M | $ -31.70M | $ -164.00M | $ -1.54B |
| Financing Cash Flow | $ 73.50M | $ 35.00M | $ -42.60M | $ -233.70M | $ 1.08B |