Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 48% to $475.0M — the lowest of its last 8 readings, and stands at 0.26× annualized EBITDA.
CASH
+31.9%
1,479
TOTAL DEBT
-3.8%
1,954
NET DEBT
-47.8%
475
NET DEBT / ANN. EBITDA
-54.4%
0.26×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 296 | 724 | 1,875 | 1,349 | 944 | 1,019 | 1,121 | 1,479 | +31.9% | |
| Accounts receivable | 1,031 | 1,036 | 923 | 953 | 1,096 | 1,617 | 1,668 | 1,759 | +5.5% | |
| Inventories | 595 | 539 | 558 | 700 | 799 | 1,018 | 996 | 983 | -1.3% | |
| Other current assets | 172 | 151 | 167 | 158 | 173 | 230 | 236 | 244 | +3.4% | |
| Total current assets | 2,094 | 2,450 | 3,523 | 3,160 | 3,012 | 3,884 | 4,098 | 4,641 | +13.3% | |
| Current ratio | 1.51× | 1.63× | 1.80× | 2.27× | 1.89× | 1.76× | 1.75× | 1.62× | -7.4% | |
| Goodwill | 2,976 | 2,839 | 2,854 | 2,792 | 2,719 | 7,587 | 7,980 | 8,332 | +4.4% | |
| Property, plant & equipment | 656 | 658 | 657 | 644 | 630 | 1,169 | 1,152 | 1,159 | +0.6% | |
| Total assets | 7,222 | 7,710 | 8,750 | 8,276 | 7,952 | 16,112 | 16,493 | 17,634 | +6.9% | |
| Return on assets (annualized) | 7.6% | 5.2% | 2.9% | 5.2% | 4.5% | 3.8% | 5.4% | 5.4% | +0.6% | |
| Accounts payable | 586 | 597 | 569 | 639 | 723 | 968 | 1,006 | 1,013 | +0.7% | |
| Accrued liabilities | 546 | 628 | 787 | 752 | 867 | 1,221 | 1,271 | 1,237 | -2.7% | |
| Short-term debt | 257 | 276 | 600 | 0 | 0 | 16 | 38 | 534 | +1305.3% | |
| Total current liabilities | 1,389 | 1,501 | 1,956 | 1,391 | 1,590 | 2,205 | 2,336 | 2,856 | +22.3% | |
| Long-term debt | 2,051 | 2,040 | 2,484 | 2,440 | 1,880 | 2,268 | 1,978 | 1,408 | -28.8% | |
| Total liabilities | 4,440 | 4,743 | 5,774 | 5,050 | 4,449 | 5,936 | 5,611 | 5,885 | +4.9% | |
| Net debt | 2,012 | 1,592 | 1,209 | 1,091 | 936 | 1,265 | 910 | 475 | -47.8% | |
| Temporary equity |
NOT DISCLOSED
10-Q
|
— | — | — | — | — | 0 | 235 | 258 | +9.8% |
| Stockholders' equity | 2,782 | 2,967 | 2,976 | 3,226 | 3,503 | 10,176 | 10,647 | 11,491 | +7.9% | |
| Net debt / TTM EBITDA | 2.20× | 2.14× | 1.96× | 1.31× | 1.09× | 1.16× | 0.58× | 0.26× | -54.4% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM910
TOTAL DEBT-77
CASH & EQUIVALENTS-358
TO475
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 2026-07-28 ↗