Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 19% to $1.9B, and stands at 1.95× annualized EBITDA.
CASH
-6.9%
774
TOTAL DEBT
-15.7%
2,700
NET DEBT
-18.8%
1,926
NET DEBT / ANN. EBITDA
-29.1%
1.95×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 240 | 75 | 512 | 627 | 467 | 430 | 831 | 774 | -6.9% | |
| Accounts receivable | 252 | 318 | 397 | 433 | 636 | 461 | 212 | 339 | +59.9% | |
| Inventories | 128 | 136 | 137 | 161 | 183 | 186 | 208 | 219 | +5.3% | |
| Other current assets |
RESTATED · WAS 122
10-Q
|
27 | 24 | 45 | 50 | 50 | 83 | 90 | 77 | -14.4% |
| Total current assets | 1,745 | 1,785 | 2,444 | 2,790 | 2,746 | 2,880 | 3,228 | 3,451 | +6.9% | |
| Current ratio | 0.95× | 0.94× | 1.10× | 1.15× | 0.95× | 0.95× | 1.08× | 1.13× | +5.0% | |
| Goodwill | 1,263 | 1,373 | 1,617 | 2,628 | 2,618 | 2,618 | 2,618 | 2,650 | +1.2% | |
| Property, plant & equipment | 2,517 | 2,832 | 2,978 | 3,107 | 3,198 | 3,296 | 3,450 | 3,726 | +8.0% | |
| Total assets | 6,383 | 7,031 | 8,157 | 10,627 | 10,857 | 11,215 | 12,141 | 12,749 | +5.0% | |
| Return on assets (annualized) | 13.1% | 7.8% | 8.5% | 5.1% | 5.3% | 6.1% | 4.5% | 4.7% | +4.8% | |
| Accounts payable | 562 | 497 | 460 | 603 | 642 | 554 | 598 | 556 | -7.0% | |
| Accrued liabilities |
NOT DISCLOSED
|
332 | 323 | 462 | 423 | 380 | 449 | 399 | — | — |
| Short-term debt |
NOT DISCLOSED
|
— | — | — | — | 399 | 231 | 503 | — | — |
| Total current liabilities | 1,829 | 1,890 | 2,226 | 2,427 | 2,895 | 3,032 | 2,991 | 3,045 | +1.8% | |
| Long-term debt | 1,283 | 1,286 | 1,686 | 3,298 | 2,506 | 2,214 | 2,700 | 2,700 | +0.0% | |
| Total liabilities | 4,867 | 5,443 | 6,256 | 7,819 | 7,368 | 7,122 | 7,475 | 7,676 | +2.7% | |
| Net debt | 1,043 | 1,211 | 1,174 | 2,671 | 2,438 | 2,015 | 2,372 | 1,926 | -18.8% | |
| Stockholders' equity | 1,516 | 1,588 | 1,901 | 2,808 | 3,489 | 4,093 | 4,666 | 5,073 | +8.7% | |
| Net debt / TTM EBITDA | 0.90× | 1.26× | 1.12× | 3.31× | 2.64× | 1.79× | 2.75× | 1.95× | -29.1% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM2,372
TOTAL DEBT-503
CASH & EQUIVALENTS+57
TO1,926
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 2026-07-30 ↗