| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 19,208 | 20,884 | 22,369 |
| Gross Profit | 16,017 | 17,285 | 18,422 |
| Operating Income | 1,835 | 2,160 | 2,352 |
| Net Income | 753 | 896 | 1,013 |
| EBITDA | 3,088 | 3,416 | 3,900 |
| EPS Diluted | 7.65 | 9.35 | 10.54 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 4,807 | 4,756 | 4,944 |
| Total Current Assets | 13,211 | 14,060 | 14,729 |
| Total Assets | 33,775 | 36,196 | 37,825 |
| Total Current Liabilities | 12,613 | 14,471 | 14,663 |
| Total Liabilities | 26,979 | 28,772 | 29,884 |
| Total Equity | 5,490 | 6,176 | 6,455 |
| Total Debt | 15,321 | 15,936 | 15,983 |
| Net Debt | 10,514 | 11,180 | 11,039 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 2,700 | 2,950 | 3,324 |
| Capital Expenditure | -1,044 | -1,021 | -868 |
| Free Cash Flow | 1,696 | 1,929 | 2,456 |
| Stock-Based Comp | 19 | 20 | 21 |
| Net Change in Cash | -343 | -103 | 214 |