| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 9,064 | 9,087 | 8,917 |
| Gross Profit | 7,447 | 7,029 | 6,757 |
| Operating Income | 6,274 | 5,494 | 5,160 |
| Net Income | 4,717 | 4,226 | 4,132 |
| EBITDA | 8,170 | 8,231 | 7,933 |
| EPS Diluted | 2.31 | 2.13 | 2.16 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 2,561 | 2,614 | 1,789 |
| Total Current Assets | 21,080 | 17,115 | 18,844 |
| Total Assets | 52,532 | 47,595 | 49,422 |
| Total Current Liabilities | 12,959 | 9,306 | 12,154 |
| Total Liabilities | 30,112 | 27,312 | 29,136 |
| Total Equity | 22,408 | 20,271 | 20,274 |
| Total Debt | 14,629 | 12,761 | 14,707 |
| Net Debt | 12,069 | 10,147 | 12,918 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 3,214 | 9,893 | 3,755 |
| Capital Expenditure | -381 | -215 | -232 |
| Free Cash Flow | 2,833 | 9,678 | 3,529 |
| Stock-Based Comp | 90 | 84 | 88 |
| Net Change in Cash | -107 | 65 | -84 |