Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 15% to $30.5B, and stands at 2.23× annualized EBITDA.
CASH
+33.3%
7,435
TOTAL DEBT
-8.1%
37,904
NET DEBT
-14.6%
30,469
NET DEBT / ANN. EBITDA
-31.9%
2.23×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents |
RESTATED · WAS 7,378
10-Q
|
3,693 | 4,937 | 8,802 | 7,832 | 6,220 | 6,587 | 5,578 | 7,435 | +33.3% |
| Accounts receivable |
RESTATED · WAS 13,524
10-Q
|
14,271 | 8,743 | 9,254 | 9,661 | 9,108 | 10,838 | 10,976 | 14,701 | +33.9% |
| Inventories |
RESTATED · WAS 10,950
10-Q
|
10,083 | 9,047 | 9,411 | 9,178 | 10,617 | 11,777 | 12,768 | 13,364 | +4.7% |
| Other current assets |
RESTATED · WAS 5,914
10-Q
|
1,511 | 2,565 | 5,978 | 4,018 | 4,964 | 7,076 | 7,241 | 7,740 | +6.9% |
| Total current assets |
RESTATED · WAS 37,497
10-Q
|
35,503 | 61,577 | 43,376 | 42,050 | 42,443 | 48,417 | 51,133 | 60,332 | +18.0% |
| Current ratio | 1.13× | 1.32× | 1.21× | 1.19× | 1.09× | 1.04× | 0.99× | 1.03× | +3.4% | |
| Goodwill |
RESTATED · WAS 48,063
10-Q
|
48,112 | 36,609 | 54,285 | 54,436 | 53,840 | 53,699 | 52,789 | 53,343 | +1.0% |
| Property, plant & equipment |
RESTATED · WAS 12,755
10-Q
|
12,297 | 10,322 | 14,962 | 14,972 | 15,170 | 15,748 | 16,089 | 16,868 | +4.8% |
| Total assets |
RESTATED · WAS 139,716
10-Q
|
134,211 | 139,615 | 162,153 | 161,404 | 158,864 | 161,869 | 162,861 | 171,079 | +5.0% |
| Return on assets (annualized) | 3.9% | 4.0% | -2.2% | 2.4% | 3.3% | 2.0% | 2.9% | 3.9% | +34.2% | |
| Accounts payable |
RESTATED · WAS 10,809
10-Q
|
11,080 | 7,816 | 8,639 | 8,751 | 9,896 | 10,698 | 12,897 | 15,895 | +23.2% |
| Accrued liabilities |
RESTATED · WAS 10,401
10-Q
|
10,223 | 8,417 | 10,517 | 10,162 | 10,999 | 14,917 | 14,831 | 14,350 | -3.2% |
| Short-term debt |
RESTATED · WAS 3,496
10-Q
|
2,876 | 3,258 | 550 | 24 | 595 | 1,283 | 2,352 | 3,412 | +45.1% |
| Total current liabilities |
RESTATED · WAS 34,586
10-Q
|
31,368 | 46,594 | 35,848 | 35,449 | 39,114 | 46,761 | 51,499 | 58,784 | +14.1% |
| Long-term debt |
RESTATED · WAS 37,788
10-Q
|
41,192 | 37,701 | 31,026 | 31,327 | 30,694 | 42,355 | 38,726 | 34,288 | -11.5% |
| Total liabilities | 93,492 | 95,289 | 88,269 | 86,705 | 84,650 | 100,424 | 100,903 | 103,941 | +3.0% | |
| Net debt | 41,844 | 38,315 | 23,021 | 23,653 | 25,694 | 37,240 | 35,683 | 30,469 | -14.6% | |
| Temporary equity | 109 | 95 | 32 | 35 | 36 | 35 | 35 | 36 | +2.9% | |
| Stockholders' equity | 40,610 | 44,231 | 73,852 | 74,664 | 74,178 | 61,410 | 61,923 | 67,102 | +8.4% | |
| Net debt / TTM EBITDA | 8.77× | 5.03× | 10.15× | 2.44× | 2.67× | 4.79× | 3.27× | 2.23× | -31.9% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM35,683
TOTAL DEBT-3,357
CASH & EQUIVALENTS-1,857
TO30,469
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 ↗