QBCRFQBCRFOTC
Loading
Revenue (LTM)
$5.7B
+0.6% YoY
Net Income (LTM)
$855M
+14.4% YoY
Free Cash Flow
$1.4B
Revenue CAGR (5Y)
+5.6%
Marginsdeclining
|FCF$1.4B
|Profitable
Income Statement
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 4,554 | 4,532 | 5,434 |
| Gross Profit | 2,658 | 2,631 | 2,993 |
| Operating Income | 1,193 | 1,164 | 2,239 |
| Net Income | 578 | 600 | 651 |
| EBITDA | 1,899 | 1,895 | 2,169 |
| EPS Diluted | 2.29 | 2.55 | 2.75 |
Balance Sheet
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 65 | 7 | 11 |
| Total Current Assets | 1,524 | 1,810 | 2,194 |
| Total Assets | 10,763 | 10,625 | 12,741 |
| Total Current Liabilities | 1,473 | 2,535 | 3,320 |
| Total Liabilities | 9,384 | 9,142 | 10,904 |
| Total Equity | 1,256 | 1,357 | 1,727 |
| Total Debt | 6,858 | 6,825 | 8,168 |
| Net Debt | 6,793 | 6,819 | 8,157 |
Cash Flow Statement
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 1,183 | 1,263 | 1,462 |
| Capital Expenditure | -1,448 | -610 | -563 |
| Free Cash Flow | -265 | 653 | 899 |
| Stock-Based Comp | -4 | 5 | 8 |
| Net Change in Cash | -72 | -181 | -35 |
Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down