Three-Statement Breakdown
NET DEBT UP
Net debt rose 8.3% to $14.8B — the highest of its last 8 readings, and stands at 5.48× annualized EBITDA.
CASH
-10.0%
20
TOTAL DEBT
+8.3%
14,800
NET DEBT
+8.3%
14,780
NET DEBT / ANN. EBITDA
+3.7%
5.48×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 160 | 23 | 145 | 26 | 25 | 28 | 22 | 20 | -10.0% | |
| Accounts receivable | 194 | 228 | 274 | 222 | 315 | 257 | 245 | 214 | -12.7% | |
| Other current assets | 79 | 78 | 24 | 75 | 44 | 31 | 45 | 47 | +4.4% | |
| Total current assets | 1,681 | 1,468 | 1,624 | 1,710 | 1,842 | 1,789 | 1,839 | 1,816 | -1.3% | |
| Current ratio | 0.59× | 0.63× | 0.69× | 0.55× | 0.53× | 0.51× | 0.50× | 0.49× | -2.2% | |
| Goodwill | 2,339 | 2,337 | 2,337 | 2,337 | 2,337 | 2,337 | 2,337 | 2,337 | +0.0% | |
| Property, plant & equipment |
RESTATED · WAS 23,595
10-Q
|
18,782 | 19,184 | 19,951 | 21,003 | 22,136 | 23,729 | 24,931 | 26,302 | +5.5% |
| Total assets | 25,598 | 25,976 | 27,115 | 28,520 | 29,490 | 30,976 | 32,282 | 33,948 | +5.2% | |
| Return on assets (annualized) | 2.1% | 2.6% | 2.3% | 3.1% | 2.6% | 2.4% | 2.7% | 2.5% | -6.9% | |
| Accounts payable | 452 | 529 | 654 | 640 | 601 | 617 | 614 | 654 | +6.6% | |
| Short-term debt | 705 | 251 | 436 | 389 | 439 | 800 | 652 | 367 | -43.7% | |
| Total current liabilities | 2,867 | 2,336 | 2,356 | 3,103 | 3,494 | 3,513 | 3,662 | 3,696 | +0.9% | |
| Long-term debt | 6,636 | 8,747 | 9,191 | 9,298 | 9,906 | 11,053 | 11,809 | 13,039 | +10.4% | |
| Total liabilities |
|
15,607 | 17,431 | 18,396 | 19,279 | 19,997 | 21,291 | 22,293 | 23,681 | +6.2% |
| Net debt |
|
7,920 | 9,536 | 9,797 | 10,820 | 11,652 | 12,777 | 13,646 | 14,780 | +8.3% |
| Stockholders' equity | 9,991 | 8,545 | 8,718 | 9,242 | 9,493 | 9,685 | 9,989 | 10,268 | +2.8% | |
| Net debt / TTM EBITDA | 5.10× | 4.66× | 4.84× | 4.81× | 5.30× | 5.42× | 5.29× | 5.48× | +3.7% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM13,646
TOTAL DEBT+1,132
CASH & EQUIVALENTS+2
TO14,780
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 2026-08-06 ↗