| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 30.21B | $ 28.08B | $ 25.76B | $ 23.57B | $ 21.85B |
| Gross Profit | $ 28.33B | $ 26.30B | $ 23.98B | $ 19.26B | $ 18.31B |
| Operating Income | $ 20.78B | $ 20.31B | $ 19.15B | $ 32.75B | $ 10.98B |
| EBITDA | $ 40.85B | $ 22.40B | $ 30.43B | $ 32.85B | $ 11.45B |
| Net Income | $ 24.46B | $ 9.67B | $ 17.83B | $ 23.64B | $ 3.66B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 12.26B | $ 4.29B | $ 1.11B | $ 2.22B | $ 3.66B |
| Total Assets | $ 414.84B | $ 354.84B | $ 338.63B | $ 338.31B | $ 316.62B |
| Total Debt | $ 150.97B | $ 148.78B | $ 128.94B | $ 139.49B | $ 135.61B |
| Net Debt | $ 138.71B | $ 144.49B | $ 127.83B | $ 137.27B | $ 131.95B |
| Total Liabilities | $ 165.33B | $ 167.06B | $ 143.87B | $ 152.16B | $ 145.68B |
| Stockholders' Equity | $ 202.42B | $ 186.35B | $ 188.04B | $ 179.93B | $ 165.63B |
| Cash Flow | |||||
| Free Cash Flow | $ 17.25B | $ 19.56B | $ 18.49B | $ 18.46B | $ 16.83B |
| Operating Cash Flow | $ 17.25B | $ 19.56B | $ 18.49B | $ 19.67B | $ 18.11B |
| Investing Cash Flow | $ -8.49B | $ -3.82B | $ -2.56B | $ -9.99B | $ -12.26B |
| Financing Cash Flow | $ 589.69M | $ -14.05B | $ -19.99B | $ -9.53B | $ -6.86B |