| Metric | Dec 22 | Dec 23 | Dec 24 |
|---|---|---|---|
| Revenue | 4,755 | 4,035 | 4,335 |
| Gross Profit | 2,157 | 1,755 | 1,999 |
| Operating Income | 1,034 | 657 | 847 |
| Net Income | 774 | 507 | 693 |
| EBITDA | 1,448 | 1,060 | 1,292 |
| EPS Diluted | 3.70 | 2.42 | 3.31 |
| Metric | Dec 23 | Dec 24 | Dec 25 |
|---|---|---|---|
| Cash & Equivalents | 139 | 166 | 915 |
| Total Current Assets | 1,364 | 1,483 | 2,638 |
| Total Assets | 12,516 | 12,273 | 14,070 |
| Total Current Liabilities | 677 | 839 | 1,356 |
| Total Liabilities | 1,332 | 1,377 | 6,704 |
| Total Equity | 10,938 | 10,644 | 7,095 |
| Total Debt | 222 | 191 | 4,980 |
| Net Debt | 83 | 25 | 4,065 |
| Metric | Dec 22 | Dec 23 | Dec 24 |
|---|---|---|---|
| Operating Cash Flow | 1,153 | 882 | 1,061 |
| Capital Expenditure | -202 | -231 | -200 |
| Free Cash Flow | 951 | 651 | 861 |
| Stock-Based Comp | 12 | 13 | 13 |
| Net Change in Cash | 9 | 24 | 27 |