2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | $3,819 | $3,420 | $2,974 | $2,912 |
- Cash | 5 | 6 | 14 | 27 |
+ Debt | 629 | 734 | 918 | 938 |
Enterprise Value | 4,443 | 4,149 | 3,877 | 3,823 |
Revenue | 499 | 492 | 596 | 595 |
% Growth | - | -1.5% | 21.2% | -0.0% |
Gross Profit | 378 | 368 | 450 | 452 |
% Margin | 75.7% | 74.9% | 75.5% | 75.9% |
EBITDA | 185 | 171 | 253 | 244 |
% Margin | 37.1% | 34.7% | 42.4% | 41.0% |
Net Income | 94 | 78 | 125 | 119 |
% Margin | 18.9% | 15.9% | 21.0% | 20.0% |
EPS Diluted | 2.55 | 2.11 | 3.36 | 3.17 |
% Growth | - | -17.3% | 59.2% | -5.7% |
Operating Cash Flow | 116 | 118 | 68 | 199 |
Capital Expenditures | -145 | -166 | -189 | -232 |
Free Cash Flow | -29 | -48 | -121 | -33 |