Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $95.2B, and stands at 4.40× annualized EBITDA.
CASH
+3.9%
477
TOTAL DEBT
+1.0%
95,674
NET DEBT
+1.0%
95,197
NET DEBT / ANN. EBITDA
+1.8%
4.40×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents |
RESTATED · WAS 998
10-Q
|
551 | 3,483 | 1,001 | 601 | 645 | 709 | 459 | 477 | +3.9% |
| Accounts receivable |
RESTATED · WAS 2,201
10-Q
|
1,733 | 2,227 | 2,539 | 2,579 | 2,921 | 2,965 | 3,097 | 3,680 | +18.8% |
| Other current assets |
RESTATED · WAS 707
10-Q
|
446 | 761 | 369 | 386 | 451 | 458 | 677 | 987 | +45.8% |
| Total current assets |
RESTATED · WAS 3,906
10-Q
|
2,730 | 6,471 | 3,909 | 3,566 | 4,017 | 4,132 | 4,233 | 5,144 | +21.5% |
| Current ratio | 0.23× | 0.52× | 0.40× | 0.29× | 0.33× | 0.31× | 0.31× | 0.39× | +23.2% | |
| Goodwill | 29,554 | 29,554 | 29,554 | 29,562 | 29,563 | 29,668 | 29,674 | 29,710 | +0.1% | |
| Property, plant & equipment | 35,126 | 34,591 | 34,357 | 34,310 | 36,039 | 39,520 | 42,913 | 46,444 | +8.2% | |
| Total assets | 146,130 | 148,188 | 144,206 | 142,491 | 144,523 | 147,193 | 150,020 | 154,213 | +2.8% | |
| Return on assets (annualized) | 0.8% | 1.1% | 2.2% | 3.3% | 3.5% | 3.1% | 3.4% | 3.2% | -4.6% | |
| Accounts payable | 758 | 786 | 763 | 724 | 952 | 931 | 880 | 1,034 | +17.5% | |
| Accrued liabilities |
RESTATED · WAS 2,802
10-Q
|
990 | 867 | 792 | 1,205 | 2,240 | 2,377 | 1,889 | 2,166 | +14.7% |
| Short-term debt | 3,290 | 3,500 | 1,008 | 2,997 | 1,510 | 2,000 | 1,799 | 750 | -58.3% | |
| Total current liabilities | 12,095 | 12,385 | 9,875 | 12,458 | 12,065 | 13,214 | 13,486 | 13,306 | -1.3% | |
| Long-term debt | 69,537 | 75,578 | 81,744 | 88,564 | 96,093 | 95,777 | 92,134 | 94,006 | +2.0% | |
| Total liabilities |
|
101,858 | 109,377 | 113,925 | 124,335 | 131,974 | 132,475 | 130,313 | 133,694 | +2.6% |
| Net debt |
|
72,276 | 75,595 | 81,751 | 90,960 | 96,958 | 97,493 | 94,232 | 95,197 | +1.0% |
| Stockholders' equity | 44,272 | 38,811 | 30,281 | 18,156 | 12,549 | 14,718 | 19,707 | 20,519 | +4.1% | |
| Net debt / TTM EBITDA | 4.65× | 4.60× | 4.51× | 4.58× | 4.65× | 4.59× | 4.32× | 4.40× | +1.8% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM94,232
TOTAL DEBT+983
CASH & EQUIVALENTS-18
TO95,197
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 2026-07-24 ↗