| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 6,706 | 7,150 | 7,926 |
| Gross Profit | 3,451 | 3,520 | 3,773 |
| Operating Income | 930 | 773 | 824 |
| Net Income | 621 | 489 | 553 |
| EBITDA | 1,224 | 1,041 | 1,208 |
| EPS Diluted | 3.85 | 3.04 | 3.43 |
| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Cash & Equivalents | 2,277 | 1,380 | 1,343 |
| Total Current Assets | 4,597 | 3,938 | 4,402 |
| Total Assets | 7,390 | 7,199 | 8,012 |
| Total Current Liabilities | 3,492 | 2,697 | 2,683 |
| Total Liabilities | 5,468 | 4,774 | 5,514 |
| Total Equity | 1,831 | 2,328 | 2,562 |
| Total Debt | 2,977 | 2,149 | 2,678 |
| Net Debt | 700 | 768 | 1,335 |
| Metric | Dec 20 | Dec 21 | Dec 22 |
|---|---|---|---|
| Operating Cash Flow | 1,036 | 975 | 542 |
| Capital Expenditure | -362 | -396 | -352 |
| Free Cash Flow | 674 | 580 | 189 |
| Stock-Based Comp | 0 | 0 | 0 |
| Net Change in Cash | 387 | -914 | -116 |