| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 564.84M | $ 573.21M | $ 616.55M | $ 585.19M | $ 527.99M |
| Gross Profit | $ 395.63M | $ 368.01M | $ 306.62M | $ 365.55M | $ 416.05M |
| Operating Income | $ 158.50M | $ 99.41M | $ 27.15M | $ 65.58M | $ 111.40M |
| EBITDA | $ 164.97M | $ 110.30M | $ 38.06M | $ 77.25M | $ 123.82M |
| Net Income | $ 89.74M | $ 77.35M | $ 21.23M | $ 53.92M | $ 88.28M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 9.73M | $ 11.84M | $ 16.51M | $ 19.24M | $ 15.75M |
| Total Assets | $ 1.01B | $ 1.06B | $ 1.12B | $ 1.22B | $ 954.27M |
| Total Debt | $ 525.56M | $ 577.95M | $ 679.00M | $ 779.85M | $ 496.73M |
| Net Debt | $ 515.83M | $ 566.11M | $ 662.49M | $ 760.61M | $ 480.98M |
| Total Liabilities | $ 568.15M | $ 631.92M | $ 732.09M | $ 845.27M | $ 549.34M |
| Stockholders' Equity | $ 439.48M | $ 424.43M | $ 385.23M | $ 373.02M | $ 404.93M |
| Cash Flow | |||||
| Free Cash Flow | $ 250.48M | $ 259.85M | $ 285.73M | $ 266.38M | $ 215.27M |
| Operating Cash Flow | $ 254.16M | $ 265.78M | $ 291.55M | $ 272.45M | $ 226.95M |
| Investing Cash Flow | $ -152.75M | $ -135.14M | $ -180.58M | $ -451.89M | $ -82.00M |
| Financing Cash Flow | $ -103.52M | $ -135.31M | $ -113.70M | $ 182.93M | $ -140.83M |