| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 743 | 744 | 836 |
| Gross Profit | 629 | 567 | 601 |
| Operating Income | 950 | 207 | -1,614 |
| Net Income | 849 | 170 | -1,787 |
| EBITDA | 953 | 492 | -1,692 |
| EPS Diluted | 11.50 | 2.29 | -24.20 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 15 | 51 | 144 |
| Total Current Assets | 399 | 411 | 470 |
| Total Assets | 20,439 | 20,678 | 17,649 |
| Total Current Liabilities | 2,131 | 2,305 | 998 |
| Total Liabilities | 7,456 | 7,897 | 7,049 |
| Total Equity | 12,956 | 12,757 | 10,583 |
| Total Debt | 6,964 | 7,277 | 6,434 |
| Net Debt | 6,948 | 7,227 | 6,290 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 482 | 484 | 535 |
| Capital Expenditure | -361 | -369 | -391 |
| Free Cash Flow | 121 | 115 | 144 |
| Stock-Based Comp | 4 | 5 | 5 |
| Net Change in Cash | -159 | 35 | 93 |