Three-Statement Breakdown
NET DEBT UP
Net debt rose 6.9% to $60.2B — the highest of its last 7 readings.
CASH
-24.1%
713
TOTAL DEBT
+6.4%
60,883
NET DEBT
+6.9%
60,170
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 1,668 | 1,570 | 484 | 291 | 734 | 635 | 940 | 713 | -24.1% | |
| Accounts receivable | 1,148 | 1,287 | 1,883 | 2,345 | 2,645 | 2,048 | 2,220 | 2,267 | +2.1% | |
| Inventories | 111 | 97 | 95 | 44 | 91 | 65 | 52 | 75 | +44.2% | |
| Other current assets |
RESTATED · WAS 646
10-Q
|
448 | 639 | 1,334 | 882 | 1,433 | 1,375 | 999 | 644 | -35.5% |
| Total current assets | 9,195 | 10,165 | 9,602 | 11,077 | 12,815 | 14,383 | 17,216 | 15,830 | -8.1% | |
| Current ratio | 0.22× | 1.33× | 0.71× | 0.64× | 0.81× | 0.83× | 1.05× | 0.97× | -7.9% | |
| Property, plant & equipment | 58,557 | 61,635 | 66,136 | 69,826 | 76,208 | 82,321 | 88,229 | 96,348 | +9.2% | |
| Total assets | 76,995 | 85,196 | 97,856 | 103,327 | 118,644 | 125,698 | 133,660 | 141,611 | +5.9% | |
| Return on assets (annualized) | -8.9% | -9.0% | -1.3% | -0.1% | 1.5% | 1.8% | 1.9% | 1.9% | +1.6% | |
| Accounts payable | 1,975 | 1,954 | 2,402 | 2,855 | 2,888 | 2,309 | 2,748 | 3,353 | +22.0% | |
| Short-term debt | 18,559 | 0 | 28 | 4,481 | 2,268 | 1,376 | 2,146 | 821 | -61.7% | |
| Total current liabilities | 41,695 | 7,631 | 13,581 | 17,427 | 15,788 | 17,314 | 16,330 | 16,300 | -0.2% | |
| Long-term debt |
RESTATED · WAS 22,176
10-Q
|
22,075 | 0 | 37,288 | 38,225 | 47,742 | 50,975 | 53,569 | 57,387 | +7.1% |
| Total liabilities |
|
64,092 | 79,808 | 76,603 | 82,104 | 95,569 | 100,406 | 103,259 | 108,819 | +5.4% |
| Net debt |
NOT DISCLOSED
|
42,401 | — | 40,379 | 44,599 | 51,331 | 55,687 | 56,298 | 60,170 | +6.9% |
| Stockholders' equity | 12,903 | 5,388 | 21,253 | 21,223 | 23,075 | 25,292 | 30,401 | 32,792 | +7.9% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM56,298
TOTAL DEBT+3,645
CASH & EQUIVALENTS+227
TO60,170
No bridge for this line yet — select Net debt to see its QoQ walk.
↹ CLICK A LINE TO SELECT · ⌘F FIND LINE ITEM
SRC 10-Q FILED 2026-07-23 ↗