2019 | 2020 | 2021 | 2022 | |
---|---|---|---|---|
Market Cap | $1,607 | $1,829 | $2,687 | $3,069 |
- Cash | 285 | 173 | 249 | 99 |
+ Debt | 987 | 1,127 | 1,114 | 1,003 |
Enterprise Value | 2,309 | 2,783 | 3,552 | 3,974 |
Revenue | 908 | 1,017 | 1,142 | 1,358 |
% Growth | - | 12.0% | 12.3% | 18.9% |
Gross Profit | 300 | 356 | 410 | 466 |
% Margin | 33.0% | 35.0% | 35.9% | 34.3% |
EBITDA | 172 | 191 | 251 | 312 |
% Margin | 19.0% | 18.8% | 22.0% | 23.0% |
Net Income | 63 | 65 | 119 | 164 |
% Margin | 7.0% | 6.4% | 10.4% | 12.1% |
EPS Diluted | 0.57 | 0.51 | 0.86 | 1.19 |
% Growth | - | -10.5% | 68.6% | 38.4% |
Operating Cash Flow | 144 | 159 | 203 | 249 |
Capital Expenditures | -40 | -58 | -65 | -130 |
Free Cash Flow | 103 | 101 | 138 | 118 |