| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 23,335 | 29,934 | 27,608 |
| Gross Profit | 13,946 | 16,121 | 16,461 |
| Operating Income | 4,010 | 4,291 | 4,572 |
| Net Income | 2,572 | 2,759 | 3,078 |
| EBITDA | 6,108 | 6,782 | 6,903 |
| EPS Diluted | 4.47 | 4.79 | 5.34 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 2,097 | 1,756 | 1,625 |
| Total Current Assets | 7,591 | 8,238 | 7,718 |
| Total Assets | 46,783 | 49,518 | 48,332 |
| Total Current Liabilities | 8,445 | 8,896 | 8,846 |
| Total Liabilities | 24,784 | 24,946 | 23,289 |
| Total Equity | 21,462 | 23,736 | 24,322 |
| Total Debt | 13,881 | 13,376 | 12,038 |
| Net Debt | 11,784 | 11,619 | 10,559 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 5,571 | 5,810 | 6,263 |
| Capital Expenditure | -2,917 | -3,273 | -3,393 |
| Free Cash Flow | 2,654 | 2,537 | 2,870 |
| Stock-Based Comp | 41 | 37 | 40 |
| Net Change in Cash | 420 | -378 | -357 |