Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 25% to $928.6M, and stands at 1.03× annualized EBITDA.
CASH
+10.4%
161
TOTAL DEBT
-20.9%
1,089
NET DEBT
-24.6%
929
NET DEBT / ANN. EBITDA
-35.7%
1.03×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 379 | 448 | 244 | 257 | 217 | 146 | 146 | 161 | +10.4% | |
| Accounts receivable | 2,162 | 1,974 | 2,450 | 3,963 | 2,992 | 2,382 | 2,384 | 2,361 | -1.0% | |
| Other current assets | 52 | 85 | 51 | 130 | 122 | 163 | 102 | 120 | +17.8% | |
| Total current assets | 2,753 | 2,640 | 2,942 | 4,804 | 3,589 | 2,881 | 2,970 | 2,799 | -5.8% | |
| Current ratio | 1.92× | 1.70× | 1.60× | 1.44× | 1.08× | 1.40× | 1.28× | 1.53× | +19.6% | |
| Goodwill | 1,259 | 1,292 | 1,487 | 1,485 | 1,471 | 1,474 | 1,429 | 1,458 | +2.0% | |
| Property, plant & equipment | 228 | 208 | 179 | 140 | 159 | 145 | 127 | 116 | -8.5% | |
| Total assets | 4,427 | 4,641 | 5,144 | 7,028 | 5,955 | 5,225 | 5,298 | 5,058 | -4.5% | |
| Return on assets (annualized) | 15.0% | 12.4% | 9.8% | 12.0% | 15.8% | 6.2% | 8.8% | 11.6% | +32.0% | |
| Accounts payable | 971 | 985 | 1,195 | 1,813 | 1,467 | 1,304 | 1,178 | 1,210 | +2.7% | |
| Accrued liabilities | 63 | 63 | 154 | 171 | 168 | 159 | 173 | 175 | +0.9% | |
| Short-term debt | 5 | 143 | 0 | 525 | 1,054 | 160 | 456 | 0 | -100.0% | |
| Total current liabilities | 1,433 | 1,556 | 1,840 | 3,326 | 3,323 | 2,052 | 2,325 | 1,832 | -21.2% | |
| Long-term debt | 1,341 | 1,092 | 1,093 | 1,394 | 920 | 1,420 | 922 | 1,089 | +18.2% | |
| Total liabilities | 2,832 | 2,970 | 3,264 | 5,006 | 4,601 | 3,807 | 3,576 | 3,213 | -10.2% | |
| Net debt | 968 | 787 | 850 | 1,661 | 1,756 | 1,435 | 1,232 | 929 | -24.6% | |
| Stockholders' equity | 1,595 | 1,671 | 1,880 | 2,022 | 1,353 | 1,419 | 1,722 | 1,846 | +7.2% | |
| Net debt / TTM EBITDA | 0.96× | 0.88× | 1.10× | 1.42× | 1.29× | 2.34× | 1.61× | 1.03× | -35.7% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM1,232
TOTAL DEBT-288
CASH & EQUIVALENTS-15
TO929
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 2026-07-31 ↗