Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 16% to $7.7B, and stands at 1.31× annualized EBITDA.
CASH
-45.2%
111
TOTAL DEBT
-16.3%
7,800
NET DEBT
-15.7%
7,690
NET DEBT / ANN. EBITDA
-59.0%
1.31×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 3 | 5 | 18 | 114 | 1,459 | 81 | 202 | 111 | -45.2% | |
| Accounts receivable | 1,242 | 610 | 567 | 1,438 | 1,608 | 824 | 1,133 | 1,458 | +28.7% | |
| Other current assets |
RESTATED · WAS 104
10-K
|
111 | 16 | 21 | 44 | 35 | 25 | 52 | 59 | +14.2% |
| Total current assets | 1,970 | 1,755 | 1,215 | 2,287 | 4,014 | 2,013 | 1,715 | 1,895 | +10.5% | |
| Current ratio | 0.84× | 1.30× | 0.69× | 0.44× | 1.08× | 0.99× | 0.70× | 0.76× | +9.5% | |
| Goodwill |
NOT DISCLOSED
10-Q
|
0 | — | — | — | — | 0 | 2,079 | 2,062 | -0.8% |
| Property, plant & equipment | 17,393 | 16,155 | 16,054 | 18,419 | 18,167 | 22,950 | 31,748 | 33,558 | +5.7% | |
| Total assets | 20,721 | 18,809 | 18,113 | 21,607 | 22,670 | 25,285 | 39,830 | 41,793 | +4.9% | |
| Return on assets (annualized) | -10.8% | -6.5% | -5.3% | -5.3% | 7.8% | 6.9% | 0.6% | 4.9% | +742.9% | |
| Accounts payable | 1,060 | 796 | 705 | 1,339 | 1,575 | 1,273 | 1,178 | 1,367 | +16.1% | |
| Accrued liabilities |
RESTATED · WAS 28
10-K
|
26 | 33 | 30 | 60 | 42 | 17 | 60 | 32 | -47.1% |
| Short-term debt |
RESTATED · WAS 955
10-Q
|
704 | 16 | 154 | 1,061 | 423 | 292 | 321 | 507 | +58.1% |
| Total current liabilities |
RESTATED · WAS 5,080
10-Q
|
2,355 | 1,346 | 1,762 | 5,186 | 3,732 | 2,037 | 2,462 | 2,485 | +0.9% |
| Long-term debt |
RESTATED · WAS 4,983
10-Q
|
3,993 | 5,277 | 4,771 | 4,530 | 5,256 | 5,503 | 9,003 | 7,293 | -19.0% |
| Total liabilities | 9,763 | 9,006 | 8,851 | 11,636 | 11,457 | 10,504 | 15,552 | 14,433 | -7.2% | |
| Net debt | 4,694 | 5,288 | 4,907 | 5,477 | 4,220 | 5,714 | 9,122 | 7,690 | -15.7% | |
| Stockholders' equity |
RESTATED · WAS 10,046
10-Q
|
10,958 | 9,804 | 9,175 | 9,971 | 11,213 | 14,781 | 24,278 | 27,360 | +12.7% |
| Net debt / TTM EBITDA |
NOT DISCLOSED
10-Q
|
— | 13.68× | 9.51× | 17.35× | 0.96× | 1.41× | 3.20× | 1.31× | -59.0% |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM9,122
TOTAL DEBT-1,524
CASH & EQUIVALENTS+91
ROUNDING+1
TO7,690
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 ↗