| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Revenue | 5,212 | 5,215 | 5,549 |
| Gross Profit | 3,669 | 3,675 | 3,819 |
| Operating Income | 593 | 450 | 425 |
| Net Income | 524 | 223 | 263 |
| EBITDA | 1,199 | 986 | 956 |
| EPS Diluted | 0.59 | 0.26 | 0.30 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Cash & Equivalents | 1,290 | 350 | 302 |
| Total Current Assets | 4,424 | 3,856 | 4,030 |
| Total Assets | 10,920 | 9,966 | 9,987 |
| Total Current Liabilities | 2,131 | 1,715 | 2,271 |
| Total Liabilities | 5,352 | 4,707 | 4,770 |
| Total Equity | 5,568 | 5,259 | 5,217 |
| Total Debt | 3,339 | 2,872 | 3,084 |
| Net Debt | 2,049 | 2,522 | 2,782 |
| Metric | Dec 21 | Dec 22 | Dec 23 |
|---|---|---|---|
| Operating Cash Flow | 877 | 468 | 608 |
| Capital Expenditure | -408 | -358 | -427 |
| Free Cash Flow | 469 | 110 | 181 |
| Stock-Based Comp | 41 | 40 | 39 |
| Net Change in Cash | -466 | -941 | -44 |