Three-Statement Breakdown
NET DEBT UP
Net debt rose 13% to $15.7B — the highest of its last 8 readings, and stands at 5.68× annualized EBITDA.
CASH
+2.1%
98
TOTAL DEBT
+12.9%
15,844
NET DEBT
+13.0%
15,746
NET DEBT / ANN. EBITDA
+2.1%
5.68×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 130 | 60 | 547 | 116 | 85 | 330 | 96 | 98 | +2.1% | |
| Accounts receivable | 301 | 294 | 321 | 271 | 334 | 339 | 416 | 395 | -5.0% | |
| Inventories | 41 | 44 | 47 | 57 | 98 | 112 | 103 | 112 | +8.7% | |
| Other current assets |
RESTATED · WAS 159
10-Q
|
95 | 118 | 127 | 155 | 312 | 186 | 231 | 328 | +42.0% |
| Total current assets | 781 | 1,285 | 1,906 | 1,554 | 1,250 | 1,389 | 1,215 | 2,191 | +80.3% | |
| Current ratio | 0.37× | 0.63× | 0.66× | 0.73× | 0.44× | 0.65× | 0.39× | 0.46× | +19.7% | |
| Goodwill |
RESTATED · WAS 1,501
10-Q
|
1,575 | 1,540 | 1,504 | 1,139 | 1,143 | 1,143 | 1,144 | 1,156 | +1.0% |
| Property, plant & equipment | 17,409 | 18,232 | 19,710 | 21,084 | 23,223 | 25,438 | 28,038 | 30,576 | +9.1% | |
| Total assets | 21,223 | 22,682 | 24,766 | 26,075 | 27,787 | 30,298 | 32,830 | 35,442 | +8.0% | |
| Return on assets (annualized) | 2.7% | 2.7% | 2.9% | 4.8% | 3.0% | 3.1% | 3.2% | 3.1% | -2.1% | |
| Accounts payable | 175 | 203 | 189 | 235 | 254 | 294 | 346 | 378 | +9.2% | |
| Accrued liabilities | 556 | 596 | 591 | 701 | 706 | 791 | 791 | 830 | +4.9% | |
| Short-term debt | 71 | 28 | 329 | 57 | 281 | 475 | 637 | 1,479 | +132.2% | |
| Total current liabilities | 2,094 | 2,045 | 2,881 | 2,141 | 2,811 | 2,151 | 3,150 | 4,747 | +50.7% | |
| Long-term debt | 7,569 | 8,639 | 9,329 | 10,341 | 10,926 | 11,715 | 12,518 | 12,777 | +2.1% | |
| Total liabilities |
|
15,359 | 16,561 | 18,312 | 18,777 | 20,094 | 20,501 | 22,498 | 24,605 | +9.4% |
| Net debt |
|
8,474 | 9,393 | 10,393 | 10,866 | 12,297 | 12,039 | 13,938 | 15,746 | +13.0% |
| Stockholders' equity | 5,864 | 6,121 | 6,454 | 7,298 | 7,693 | 9,797 | 10,332 | 10,837 | +4.9% | |
| Net debt / TTM EBITDA | 5.15× | 5.23× | 5.61× | 5.93× | 6.40× | 5.45× | 5.56× | 5.68× | +2.1% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM13,938
TOTAL DEBT+1,810
CASH & EQUIVALENTS-2
TO15,746
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 2026-07-29 ↗