Three-Statement Breakdown
NET DEBT UP
Net debt rose 8.1% to $24.1B — the highest of its last 8 readings.
CASH
-56.3%
1,883
TOTAL DEBT
-2.3%
25,980
NET DEBT
+8.1%
24,097
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents |
RESTATED · WAS 705
10-Q
|
928 | 1,519 | 896 | 536 | 2,498 | 1,821 | 4,305 | 1,883 | -56.3% |
| Accounts receivable |
RESTATED · WAS 236
10-Q
|
201 | 197 | 184 | 182 | 1,183 | 1,122 | 1,199 | 1,274 | +6.3% |
| Inventories |
RESTATED · WAS 124
10-Q
|
75 | 80 | 98 | 103 | 626 | 665 | 455 | 381 | -16.4% |
| Other current assets |
RESTATED · WAS 210
10-Q
|
166 | 180 | 190 | 198 | 24 | 16 | 88 | 35 | -60.7% |
| Total current assets |
RESTATED · WAS 2,125
10-Q
|
3,581 | 2,836 | 2,908 | 1,927 | 6,758 | 4,892 | 8,096 | 5,133 | -36.6% |
| Current ratio | 2.66× | 5.72× | 2.04× | 4.19× | 1.05× | 0.61× | 1.39× | 0.42× | -70.1% | |
| Goodwill |
RESTATED · WAS 532
10-K
|
504 | 507 | 512 | 736 | 758 | 0 | 0 | 0 | — |
| Property, plant & equipment |
RESTATED · WAS 308
10-Q
|
2,535 | 2,529 | 449 | 382 | 7,905 | 9,562 | 9,187 | 2,244 | -75.6% |
| Total assets |
RESTATED · WAS 6,199
10-Q
|
8,661 | 7,154 | 7,073 | 6,045 | 58,748 | 57,109 | 60,939 | 43,016 | -29.4% |
| Return on assets (annualized) | -0.5% | -0.9% | -0.7% | 41.7% | 4.3% | -3.0% | -0.2% | -33.7% | — | |
| Accounts payable | 121 | 124 | 122 | 109 | 1,024 | 774 | 741 | 542 | -26.9% | |
| Accrued liabilities |
RESTATED · WAS 270
10-Q
|
182 | 271 | 300 | 209 | 40 | 1,718 | 1,805 | 2,328 | +29.0% |
| Short-term debt |
RESTATED · WAS 0
10-Q
|
920 | 0 | 898 | 0 | 1,553 | 3,047 | 943 | 7,321 | +676.4% |
| Total current liabilities |
RESTATED · WAS 423
10-Q
|
1,345 | 496 | 1,425 | 460 | 6,443 | 8,019 | 5,831 | 12,363 | +112.0% |
| Long-term debt |
RESTATED · WAS 2,390
10-Q
|
2,386 | 2,389 | 1,495 | 1,496 | 1,497 | 19,717 | 25,660 | 18,659 | -27.3% |
| Total liabilities | 4,506 | 3,409 | 3,466 | 2,631 | 36,698 | 36,721 | 40,693 | 37,204 | -8.6% | |
| Net debt | 2,377 | 870 | 1,497 | 960 | 552 | 20,943 | 22,298 | 24,097 | +8.1% | |
| Stockholders' equity |
RESTATED · WAS 3,599
10-Q
|
4,155 | 3,746 | 17,431 | 18,988 | 21,586 | 19,950 | 20,245 | 5,812 | -71.3% |
| Net debt / TTM EBITDA |
NOT DISCLOSED
10-Q
|
4.82× | 1.54× | 4.27× | 0.21× | 0.16× | 15.87× | 13.71× | — | — |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM22,298
TOTAL DEBT-623
CASH & EQUIVALENTS+2,422
TO24,097
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 2026-08-03 ↗