Three-Statement Breakdown
NET DEBT UP
Net debt rose 3.6% to $18.2B — the highest of its last 8 readings, and stands at 2.94× annualized EBITDA.
CASH
-28.2%
670
TOTAL DEBT
+2.0%
18,873
NET DEBT
+3.6%
18,203
NET DEBT / ANN. EBITDA
+15.3%
2.94×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 858 | 958 | 3,129 | 2,239 | 1,958 | 1,353 | 933 | 670 | -28.2% | |
| Accounts receivable | 1,010 | 986 | 912 | 1,148 | 1,313 | 1,393 | 1,326 | 1,298 | -2.1% | |
| Inventories |
RESTATED · WAS 446
10-Q
|
263 | 261 | 302 | 339 | 341 | 440 | 414 | 390 | -5.8% |
| Other current assets |
RESTATED · WAS 109
10-Q
|
181 | 77 | 96 | 70 | 91 | 90 | 75 | 187 | +149.3% |
| Total current assets |
RESTATED · WAS 3,384
10-Q
|
2,565 | 3,278 | 4,441 | 3,873 | 3,807 | 3,359 | 2,820 | 2,550 | -9.6% |
| Current ratio | 1.34× | 1.52× | 2.20× | 1.73× | 1.56× | 1.04× | 0.86× | 0.81× | -5.4% | |
| Goodwill |
NOT DISCLOSED
10-K
|
— | 63 | 63 | 276 | 319 | 325 | 239 | 80 | -66.5% |
| Property, plant & equipment |
RESTATED · WAS 34,935
10-Q
|
31,998 | 32,168 | 32,444 | 33,015 | 34,070 | 34,721 | 35,658 | 36,811 | +3.2% |
| Total assets |
RESTATED · WAS 42,212
10-Q
|
36,729 | 38,257 | 39,793 | 40,531 | 41,682 | 42,200 | 42,764 | 43,682 | +2.1% |
| Return on assets (annualized) | 9.0% | 8.7% | 6.9% | 9.3% | 9.9% | 8.7% | 8.1% | 6.6% | -18.5% | |
| Accounts payable |
RESTATED · WAS 1,290
10-Q
|
949 | 1,043 | 809 | 963 | 1,130 | 1,237 | 1,118 | 1,149 | +2.8% |
| Short-term debt | 18 | 245 | 401 | 181 | 151 | 558 | 606 | 708 | +16.8% | |
| Total current liabilities |
RESTATED · WAS 3,224
10-Q
|
1,915 | 2,151 | 2,019 | 2,233 | 2,446 | 3,223 | 3,276 | 3,133 | -4.4% |
| Long-term debt | 14,739 | 15,993 | 16,304 | 16,185 | 17,896 | 17,975 | 17,897 | 18,165 | +1.5% | |
| Total liabilities | 24,149 | 26,394 | 26,683 | 27,031 | 29,213 | 30,227 | 30,257 | 30,522 | +0.9% | |
| Net debt | 13,899 | 15,280 | 13,576 | 14,127 | 16,089 | 17,180 | 17,570 | 18,203 | +3.6% | |
| Stockholders' equity |
RESTATED · WAS 12,133
10-Q
|
12,580 | 11,863 | 13,110 | 13,451 | 12,469 | 11,985 | 12,507 | 13,160 | +5.2% |
| Net debt / TTM EBITDA |
NOT DISCLOSED
10-Q
|
— | — | 2.36× | 2.01× | 2.16× | 2.42× | 2.55× | 2.94× | +15.3% |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM17,570
TOTAL DEBT+370
CASH & EQUIVALENTS+263
TO18,203
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 2026-07-22 ↗