2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|
Market Cap | $707 | $821 | $843 | $872 |
- Cash | 7 | 9 | 7 | 6 |
+ Debt | 570 | 612 | 682 | 756 |
Enterprise Value | 1,271 | 1,424 | 1,519 | 1,622 |
Revenue | 473 | 563 | 557 | 495 |
% Growth | - | 19.0% | -1.1% | -11.2% |
Gross Profit | 162 | 169 | 183 | 197 |
% Margin | 34.2% | 30.0% | 32.8% | 39.7% |
EBITDA | 134 | 144 | 161 | 175 |
% Margin | 28.4% | 25.5% | 28.8% | 35.3% |
Net Income | 36 | 41 | 45 | 47 |
% Margin | 7.6% | 7.4% | 8.1% | 9.5% |
EPS Diluted | 2.35 | 2.59 | 2.82 | 2.93 |
% Growth | - | 10.2% | 8.9% | 3.9% |
Operating Cash Flow | 108 | 98 | 107 | 126 |
Capital Expenditures | -115 | -122 | -141 | -170 |
Free Cash Flow | -7 | -24 | -34 | -44 |