| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 2,324,838 | 2,657,832 | 2,841,077 |
| Gross Profit | 1,367,977 | 1,566,843 | 1,615,103 |
| Operating Income | 499,021 | 653,575 | 672,410 |
| Net Income | 338,490 | 442,716 | 482,289 |
| EBITDA | 705,034 | 836,313 | 896,475 |
| EPS Diluted | 190.68 | 249.36 | 271.63 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 721,731 | 866,885 | 1,040,206 |
| Total Current Assets | 2,321,289 | 2,723,591 | 3,259,561 |
| Total Assets | 5,774,209 | 6,548,078 | 7,282,097 |
| Total Current Liabilities | 1,500,326 | 1,562,664 | 1,927,276 |
| Total Liabilities | 2,888,128 | 2,931,317 | 3,369,605 |
| Total Equity | 2,809,258 | 3,540,435 | 3,830,156 |
| Total Debt | 918,622 | 958,311 | 1,142,259 |
| Net Debt | 196,891 | 91,426 | 102,053 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 598,909 | 483,799 | 567,014 |
| Capital Expenditure | -102,918 | -99,408 | -94,861 |
| Free Cash Flow | 495,991 | 384,391 | 472,153 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 182,887 | 145,154 | 173,321 |