| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 1,118 | 1,080 | 962 |
| Gross Profit | 942 | 876 | 726 |
| Operating Income | 386 | -363 | 162 |
| Net Income | 102 | -573 | -92 |
| EBITDA | 815 | 158 | 652 |
| EPS Diluted | 6.40 | -35.87 | -5.69 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 185 | 334 | 72 |
| Total Current Assets | 319 | 447 | 194 |
| Total Assets | 8,220 | 7,371 | 6,965 |
| Total Current Liabilities | 142 | 176 | 167 |
| Total Liabilities | 5,876 | 5,581 | 5,256 |
| Total Equity | 2,345 | 1,791 | 1,709 |
| Total Debt | 4,926 | 4,782 | 4,568 |
| Net Debt | 4,741 | 4,448 | 4,496 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 405 | 372 | 172 |
| Capital Expenditure | -85 | -90 | -109 |
| Free Cash Flow | 320 | 283 | 63 |
| Stock-Based Comp | 18 | 17 | 18 |
| Net Change in Cash | 62 | 152 | -259 |