Three-Statement Breakdown
NET DEBT UP
Net debt rose 19% to $17.7B, and stands at 1.63× annualized EBITDA.
CASH
-3.7%
5,887
TOTAL DEBT
+12.1%
23,585
NET DEBT
+18.6%
17,698
NET DEBT / ANN. EBITDA
+25.2%
1.63×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 4,225 | 5,238 | 5,910 | 10,255 | 5,602 | 3,206 | 6,112 | 5,887 | -3.7% | |
| Accounts receivable | 8,958 | 9,552 | 10,750 | 12,541 | 12,583 | 11,216 | 10,871 | 11,209 | +3.1% | |
| Inventories | 421 | 511 | 620 | 717 | 889 | 935 | 826 | 739 | -10.5% | |
| Other current assets |
RESTATED · WAS 2,121
10-Q
|
1,277 | 1,810 | 1,953 | 1,800 | 2,039 | 2,125 | 2,327 | 1,949 | -16.2% |
| Total current assets | 16,210 | 17,103 | 20,216 | 24,934 | 22,217 | 19,413 | 19,310 | 19,045 | -1.4% | |
| Current ratio | 1.15× | 1.11× | 1.19× | 1.42× | 1.22× | 1.10× | 1.17× | 1.22× | +3.8% | |
| Goodwill | 3,811 | 3,813 | 3,367 | 3,692 | 4,223 | 4,872 | 4,300 | 5,837 | +35.7% | |
| Property, plant & equipment | 26,576 | 30,482 | 32,254 | 33,475 | 34,719 | 36,945 | 37,179 | 37,731 | +1.5% | |
| Total assets | 50,016 | 57,857 | 62,408 | 69,405 | 71,124 | 70,857 | 70,070 | 73,090 | +4.3% | |
| Return on assets (annualized) | 9.6% | 7.7% | 2.2% | 18.6% | 16.2% | 9.5% | 8.3% | 7.6% | -7.6% | |
| Accounts payable |
RESTATED · WAS 7,512
10-Q
|
5,188 | 5,555 | 6,455 | 7,523 | 7,515 | 6,340 | 6,302 | 6,633 | +5.3% |
| Short-term debt | 2,805 | 3,420 | 2,623 | 2,131 | 2,341 | 3,348 | 1,838 | 608 | -66.9% | |
| Total current liabilities | 14,087 | 15,413 | 17,016 | 17,569 | 18,140 | 17,676 | 16,441 | 15,620 | -5.0% | |
| Long-term debt |
RESTATED · WAS 19,662
10-Q
|
22,736 | 25,238 | 24,654 | 21,915 | 17,321 | 18,916 | 19,446 | 23,519 | +20.9% |
| Total liabilities |
|
46,979 | 54,574 | 61,739 | 55,136 | 51,321 | 53,543 | 53,327 | 56,835 | +6.6% |
| Net debt |
|
18,511 | 20,000 | 18,759 | 11,660 | 14,060 | 18,792 | 14,918 | 17,698 | +18.6% |
| Stockholders' equity | 3,037 | 3,283 | 669 | 14,269 | 19,803 | 17,314 | 16,743 | 16,255 | -2.9% | |
| Net debt / TTM EBITDA | 2.01× | 1.97× | 1.81× | 0.74× | 0.86× | 1.57× | 1.30× | 1.63× | +25.2% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM14,918
TOTAL DEBT+2,555
CASH & EQUIVALENTS+225
TO17,698
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 2026-08-05 ↗