| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 18,720 | 21,095 | 21,259 |
| Gross Profit | 11,501 | 12,430 | 13,199 |
| Operating Income | 2,614 | 2,476 | 3,023 |
| Net Income | 1,759 | 1,597 | 1,929 |
| EBITDA | 3,130 | 3,114 | 4,303 |
| EPS Diluted | 8.91 | 8.45 | 10.43 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 3,099 | 1,454 | 3,267 |
| Total Current Assets | 8,143 | 7,119 | 8,822 |
| Total Assets | 33,711 | 33,256 | 35,472 |
| Total Current Liabilities | 7,046 | 6,146 | 7,384 |
| Total Liabilities | 17,051 | 15,631 | 17,097 |
| Total Equity | 15,437 | 16,538 | 17,241 |
| Total Debt | 7,965 | 7,110 | 8,619 |
| Net Debt | 4,867 | 5,459 | 5,353 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 2,396 | 2,420 | 3,205 |
| Capital Expenditure | -1,420 | -1,335 | -1,330 |
| Free Cash Flow | 977 | 1,085 | 1,875 |
| Stock-Based Comp | 3 | 3 | 17 |
| Net Change in Cash | 241 | -1,661 | 1,812 |