2022 | 2023 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | $5,289 | $4,081 | $4,081 | $3,323 |
- Cash | 249 | 516 | 516 | 451 |
+ Debt | 3,856 | 4,140 | 4,140 | 4,093 |
Enterprise Value | 8,896 | 7,705 | 7,705 | 6,965 |
Revenue | 1,897 | 2,182 | 2,182 | 2,246 |
% Growth | - | 4.1% | 4.1% | 3.0% |
Gross Profit | 698 | 776 | 776 | 790 |
% Margin | 36.8% | 35.6% | 35.6% | 35.2% |
EBITDA | 459 | 552 | 552 | 554 |
% Margin | 24.2% | 25.3% | 25.3% | 24.7% |
Net Income | 200 | 204 | 204 | 194 |
% Margin | 10.6% | 9.4% | 9.4% | 8.7% |
EPS Diluted | 0.89 | 0.97 | 0.97 | 0.95 |
% Growth | - | 18.3% | 18.3% | -2.1% |
Operating Cash Flow | 346 | 345 | 345 | 355 |
Capital Expenditures | -78 | -85 | -85 | -94 |
Free Cash Flow | 268 | 260 | 260 | 261 |