2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | $9,566 | $11,805 | $11,573 | $9,362 |
- Cash | 92 | 93 | 103 | 165 |
+ Debt | 2,026 | 2,077 | 2,116 | 2,740 |
Enterprise Value | 11,500 | 13,790 | 13,586 | 11,936 |
Revenue | 5,113 | 5,215 | 5,448 | 5,778 |
% Growth | - | 2.0% | 4.5% | 6.1% |
Gross Profit | 4,791 | 4,861 | 5,100 | 5,778 |
% Margin | 93.7% | 93.2% | 93.6% | 100.0% |
EBITDA | 1,016 | 0 | 0 | 1,454 |
% Margin | 19.9% | 0.0% | 0.0% | 25.2% |
Net Income | 745 | 894 | 971 | 1,071 |
% Margin | 14.6% | 17.2% | 17.8% | 18.5% |
EPS Diluted | 7.22 | 7.47 | 10.07 | 12.63 |
% Growth | - | 3.5% | 34.8% | 25.4% |
Operating Cash Flow | 1,438 | 1,422 | 1,482 | 1,402 |
Capital Expenditures | -38 | -28 | -50 | -71 |
Free Cash Flow | 1,399 | 1,394 | 1,433 | 1,331 |