| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 5,157 | 5,802 | 6,080 |
| Gross Profit | 723 | 705 | 624 |
| Operating Income | 241 | 244 | 147 |
| Net Income | 6 | 64 | -34 |
| EBITDA | 741 | 733 | 664 |
| EPS Diluted | 0.05 | 0.53 | -0.29 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 530 | 512 | 520 |
| Total Current Assets | 1,856 | 1,993 | 2,007 |
| Total Assets | 5,636 | 5,469 | 5,356 |
| Total Current Liabilities | 1,040 | 1,199 | 1,202 |
| Total Liabilities | 5,178 | 4,842 | 4,751 |
| Total Equity | 458 | 627 | 605 |
| Total Debt | 3,229 | 3,135 | 2,886 |
| Net Debt | 2,699 | 2,623 | 2,366 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 538 | 449 | 396 |
| Capital Expenditure | -181 | -171 | -195 |
| Free Cash Flow | 357 | 278 | 202 |
| Stock-Based Comp | 0 | 18 | 13 |
| Net Change in Cash | -27 | -19 | 8 |