Three-Statement Breakdown
NET DEBT UP
Net debt rose 3.4% to $47.7B.
CASH
-2.6%
13,587
TOTAL DEBT
+2.0%
61,260
NET DEBT
+3.4%
47,673
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents |
RESTATED · WAS 13,212
10-Q
|
8,172 | 13,188 | 6,650 | 7,886 | 13,068 | 13,947 | 13,587 | -2.6% |
| Accounts receivable |
RESTATED · WAS 7,132
10-Q
|
7,870 | 5,790 | 6,754 | 6,541 | 7,214 | 6,804 | 8,112 | +19.2% |
| Inventories |
RESTATED · WAS 1,839
10-Q
|
1,619 | 1,812 | 1,649 | 1,552 | 1,161 | 1,289 | 1,220 | -5.4% |
| Other current assets |
RESTATED · WAS 2,206
10-Q
|
2,101 | 2,089 | 3,466 | 2,611 | 2,639 | 2,520 | 2,530 | +0.4% |
| Total current assets | 38,420 | 39,165 | 29,539 | 29,118 | 32,908 | 34,482 | 36,944 | +7.1% | |
| Current ratio | 1.02× | 0.98× | 0.88× | 0.92× | 0.96× | 1.04× | 0.96× | -8.1% | |
| Goodwill |
RESTATED · WAS 59,617
10-Q
|
52,471 | 53,765 | 55,643 | 55,949 | 60,178 | 60,706 | 67,717 | +11.5% |
| Property, plant & equipment |
RESTATED · WAS 10,040
10-Q
|
10,010 | 6,205 | 5,694 | 5,334 | 5,501 | 5,731 | 5,899 | +2.9% |
| Total assets | 152,186 | 155,971 | 132,001 | 127,243 | 135,241 | 137,175 | 151,880 | +10.7% | |
| Return on assets (annualized) | 6.2% | 3.6% | 4.4% | 1.3% | 5.5% | 4.4% | 7.0% | +58.8% | |
| Accounts payable |
RESTATED · WAS 4,908
10-Q
|
4,896 | 4,033 | 3,955 | 4,051 | 4,132 | 4,032 | 4,756 | +18.0% |
| Short-term debt |
RESTATED · WAS 7,053
10-Q
|
7,522 | 6,986 | 6,764 | 4,751 | 6,425 | 5,059 | 6,424 | +27.0% |
| Total current liabilities | 37,701 | 39,869 | 33,619 | 31,505 | 34,122 | 33,142 | 38,658 | +16.6% | |
| Long-term debt |
RESTATED · WAS 54,355
10-Q
|
54,102 | 54,217 | 44,917 | 46,189 | 50,121 | 49,884 | 54,836 | +9.9% |
| Total liabilities | 131,202 | 135,244 | 113,005 | 105,222 | 112,628 | 109,783 | 119,139 | +8.5% | |
| Net debt | 62,249 | 55,131 | 51,818 | 47,814 | 49,904 | 46,085 | 47,673 | +3.4% | |
| Stockholders' equity | 20,985 | 20,727 | 18,996 | 22,021 | 22,613 | 27,393 | 32,740 | +19.5% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM46,085
TOTAL DEBT+1,228
CASH & EQUIVALENTS+360
TO47,673
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 ↗