Three-Statement Breakdown
NET DEBT UP
Net debt rose 8.6% to $1.6B, and stands at 1.64× annualized EBITDA.
CASH
-29.3%
356
TOTAL DEBT
-1.0%
1,980
NET DEBT
+8.6%
1,624
NET DEBT / ANN. EBITDA
-1.6%
1.64×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 284 | 355 | 480 | 398 | 288 | 468 | 504 | 356 | -29.3% | |
| Accounts receivable | 325 | 330 | 322 | 283 | 396 | 413 | 419 | 438 | +4.5% | |
| Inventories | 280 | 270 | 283 | 380 | 479 | 438 | 423 | 519 | +22.7% | |
| Other current assets |
RESTATED · WAS 49
10-Q
|
20 | 29 | 28 | 27 | 40 | 33 | 47 | 79 | +68.6% |
| Total current assets | 932 | 1,002 | 1,145 | 1,118 | 1,215 | 1,361 | 1,422 | 1,392 | -2.1% | |
| Current ratio | 1.79× | 1.98× | 2.20× | 1.86× | 1.73× | 1.26× | 2.04× | 1.84× | -9.7% | |
| Goodwill | 883 | 873 | 819 | 804 | 1,413 | 1,443 | 1,489 | 1,912 | +28.4% | |
| Property, plant & equipment | 277 | 291 | 295 | 284 | 309 | 358 | 385 | 445 | +15.4% | |
| Total assets | 2,810 | 2,967 | 3,069 | 3,051 | 3,991 | 4,312 | 4,488 | 5,224 | +16.4% | |
| Return on assets (annualized) | 15.5% | 13.5% | 10.2% | 15.8% | 11.5% | 12.5% | 13.3% | 12.3% | -7.4% | |
| Accounts payable | 235 | 221 | 220 | 259 | 281 | 259 | 258 | 245 | -5.1% | |
| Accrued liabilities |
RESTATED · WAS 324
10-Q
|
135 | 175 | 189 | 200 | 248 | 258 | 275 | 510 | +85.3% |
| Short-term debt | 35 | 0 | 0 | 13 | 13 | 413 | 22 | 0 | -99.1% | |
| Total current liabilities | 521 | 507 | 522 | 601 | 704 | 1,080 | 697 | 755 | +8.4% | |
| Long-term debt | 1,445 | 1,428 | 1,429 | 1,430 | 2,082 | 1,602 | 1,978 | 1,980 | +0.1% | |
| Total liabilities | 2,156 | 2,207 | 2,237 | 2,289 | 3,047 | 2,993 | 2,987 | 3,156 | +5.7% | |
| Net debt | 1,126 | 1,072 | 949 | 1,044 | 1,806 | 1,547 | 1,496 | 1,624 | +8.6% | |
| Stockholders' equity | 654 | 760 | 833 | 762 | 944 | 1,318 | 1,501 | 2,068 | +37.8% | |
| Net debt / TTM EBITDA | 1.85× | 1.67× | 1.97× | 1.71× | 2.65× | 1.89× | 1.67× | 1.64× | -1.6% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM1,496
TOTAL DEBT-19
CASH & EQUIVALENTS+148
ROUNDING-1
TO1,624
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 2026-07-23 ↗