| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | $ 978.04M | $ 950.39M | $ 1.23B | $ 1.18B | $ 953.17M |
| Gross Profit | $ 101.58M | $ 108.23M | $ 347.02M | $ 313.57M | $ 235.36M |
| Operating Income | $ 44.80M | $ 63.82M | $ 302.16M | $ 272.03M | $ 223.02M |
| EBITDA | $ 218.22M | $ 245.17M | $ 534.58M | $ 432.07M | $ 383.59M |
| Net Income | $ 75.13M | $ 57.76M | $ 274.33M | $ 200.40M | $ 165.80M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | $ 376.55M | $ 674.69M | $ 698.79M | $ 634.04M | $ 508.33M |
| Total Assets | $ 3.35B | $ 3.18B | $ 2.93B | $ 2.66B | $ 2.47B |
| Total Debt | $ 3.48M | $ 8.03M | $ 8.62M | $ 5.73M | $ 4.75M |
| Net Debt | $ -373.06M | $ -666.66M | $ -690.17M | $ -628.31M | $ -503.58M |
| Total Liabilities | $ 571.06M | $ 443.75M | $ 361.46M | $ 303.34M | $ 318.37M |
| Stockholders' Equity | $ 2.78B | $ 2.73B | $ 2.56B | $ 2.35B | $ 2.15B |
| Cash Flow | |||||
| Free Cash Flow | $ -248.08M | $ -124.64M | $ 134.90M | $ 129.38M | $ 154.12M |
| Operating Cash Flow | $ 231.84M | $ 207.49M | $ 421.16M | $ 348.16M | $ 334.78M |
| Investing Cash Flow | $ -489.19M | $ -331.77M | $ -285.82M | $ -218.07M | $ -180.23M |
| Financing Cash Flow | $ -41.21M | $ 102.28M | $ -65.44M | $ -1.48M | $ -34.52M |