| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 3,368 | 3,455 | 3,469 |
| Gross Profit | 2,596 | 2,654 | 2,648 |
| Operating Income | 814 | 591 | 716 |
| Net Income | 558 | 389 | 532 |
| EBITDA | 1,432 | 1,393 | 1,400 |
| EPS Diluted | 0.62 | 0.45 | 0.63 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 631 | 590 | 464 |
| Total Current Assets | 1,392 | 1,295 | 1,234 |
| Total Assets | 5,217 | 4,999 | 4,936 |
| Total Current Liabilities | 1,938 | 1,807 | 1,649 |
| Total Liabilities | 3,245 | 3,150 | 2,993 |
| Total Equity | 1,971 | 1,848 | 1,943 |
| Total Debt | 1,412 | 1,313 | 1,093 |
| Net Debt | 781 | 723 | 630 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 1,224 | 1,317 | 1,195 |
| Capital Expenditure | -586 | -640 | -621 |
| Free Cash Flow | 638 | 678 | 574 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 115 | -41 | -126 |