| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 17,619 | 19,398 | 19,454 |
| Gross Profit | 5,077 | 4,894 | 4,925 |
| Operating Income | 1,904 | 1,512 | 1,369 |
| Net Income | 969 | 673 | 499 |
| EBITDA | 3,417 | 3,418 | 3,210 |
| EPS Diluted | 3.31 | 2.30 | 1.70 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 1,482 | 1,274 | 1,377 |
| Total Current Assets | 7,967 | 8,203 | 8,701 |
| Total Assets | 34,367 | 35,754 | 33,930 |
| Total Current Liabilities | 7,258 | 6,467 | 6,112 |
| Total Liabilities | 20,388 | 20,305 | 19,103 |
| Total Equity | 13,979 | 15,449 | 13,620 |
| Total Debt | 13,320 | 13,213 | 12,050 |
| Net Debt | 11,838 | 11,939 | 10,673 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 2,489 | 2,167 | 2,629 |
| Capital Expenditure | -1,683 | -1,411 | -685 |
| Free Cash Flow | 806 | 756 | 1,944 |
| Stock-Based Comp | 28 | -6 | 33 |
| Net Change in Cash | 400 | -208 | 153 |