| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 11.44B | $ 9.31B | $ 9.21B | $ 9.08B | $ 7.41B |
| Gross Profit | $ 2.62B | $ 3.21B | $ 3.15B | $ 2.80B | $ 1.90B |
| Operating Income | $ 1.01B | $ 1.15B | $ 1.75B | $ 1.10B | $ 16.97M |
| EBITDA | $ 2.66B | $ 1.22B | $ 2.71B | $ 2.08B | $ 1.66B |
| Net Income | $ 579.89M | $ -164.58M | $ 1.01B | $ 217.37M | $ 63.03M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 2.98B | $ 2.41B | $ 1.63B | $ 1.75B | $ 1.85B |
| Total Assets | $ 23.06B | $ 22.89B | $ 18.25B | $ 17.95B | $ 18.24B |
| Total Debt | $ 9.33B | $ 10.89B | $ 9.26B | $ 10.49B | $ 11.37B |
| Net Debt | $ 6.35B | $ 8.48B | $ 7.63B | $ 8.74B | $ 9.52B |
| Total Liabilities | $ 17.92B | $ 18.66B | $ 15.98B | $ 16.69B | $ 17.23B |
| Stockholders' Equity | $ 4.80B | $ 3.95B | $ 2.08B | $ 1.08B | $ 839.10M |
| Cash Flow | |||||
| Free Cash Flow | $ 1.64B | $ 1.86B | $ 1.23B | $ 1.25B | $ 1.42B |
| Operating Cash Flow | $ 1.98B | $ 2.32B | $ 1.27B | $ 1.30B | $ 1.52B |
| Investing Cash Flow | $ -114.82M | $ -189.50M | $ -178.51M | $ -171.51M | $ 743.65M |
| Financing Cash Flow | $ -1.49B | $ -1.37B | $ -1.19B | $ -1.15B | $ -803.50M |