Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $30.5B.
CASH
+24.6%
1,266
TOTAL DEBT
+2.0%
31,814
NET DEBT
+1.2%
30,548
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 1,273 | 831 | 1,799 | 960 | 973 | 1,055 | 1,016 | 1,266 | +24.6% | |
| Accounts receivable | 1,755 | 1,595 | 1,505 | 1,722 | 1,891 | 2,073 | 1,894 | 1,860 | -1.8% | |
| Inventories | 742 | 751 | 638 | 621 | 741 | 743 | 769 | 787 | +2.3% | |
| Other current assets |
RESTATED · WAS 342
10-Q
|
333 | 222 | 212 | 202 | 301 | 261 | 322 | 392 | +21.7% |
| Total current assets | 4,163 | 3,459 | 4,214 | 3,551 | 3,952 | 4,148 | 4,021 | 4,555 | +13.3% | |
| Current ratio | 0.90× | 0.79× | 1.01× | 0.62× | 0.72× | 0.81× | 0.77× | 0.91× | +18.7% | |
| Property, plant & equipment | 52,679 | 53,916 | 54,161 | 54,871 | 56,038 | 57,398 | 58,343 | 59,645 | +2.2% | |
| Total assets | 59,147 | 61,673 | 62,398 | 63,525 | 65,449 | 67,132 | 67,715 | 69,698 | +2.9% | |
| Return on assets (annualized) | 10.1% | 9.6% | 8.6% | 10.3% | 10.7% | 9.5% | 10.0% | 10.2% | +2.8% | |
| Accounts payable | 872 | 749 | 612 | 752 | 784 | 856 | 847 | 804 | -5.1% | |
| Accrued liabilities |
RESTATED · WAS 706
10-Q
|
575 | 538 | 592 | 404 | 431 | 460 | 613 | 532 | -13.2% |
| Short-term debt | 1,466 | 1,257 | 1,069 | 2,166 | 1,678 | 1,423 | 1,425 | 1,520 | +6.7% | |
| Total current liabilities | 4,626 | 4,351 | 4,173 | 5,744 | 5,520 | 5,106 | 5,254 | 5,014 | -4.6% | |
| Long-term debt | 20,925 | 23,943 | 25,660 | 27,563 | 31,648 | 31,156 | 29,767 | 30,294 | +1.8% | |
| Total liabilities | 38,724 | 43,545 | 45,440 | 49,364 | 53,286 | 52,344 | 50,825 | 51,231 | +0.8% | |
| Net debt | 21,318 | 24,569 | 25,005 | 29,169 | 32,553 | 31,524 | 30,176 | 30,548 | +1.2% | |
| Stockholders' equity | 20,423 | 18,128 | 16,958 | 14,161 | 12,163 | 14,788 | 16,890 | 18,467 | +9.3% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM30,176
TOTAL DEBT+622
CASH & EQUIVALENTS-250
TO30,548
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 ↗