Three-Statement Breakdown
NET DEBT UP
Net debt rose 17% to $11.3B — the highest of its last 8 readings, and stands at 1.48× annualized EBITDA.
CASH
+4.7%
1,745
TOTAL DEBT
+14.8%
13,088
NET DEBT
+16.6%
11,343
NET DEBT / ANN. EBITDA
+2.8%
1.48×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 1,917 | 2,866 | 4,108 | 6,497 | 1,286 | 1,290 | 1,666 | 1,745 | +4.7% | |
| Accounts receivable | 1,449 | 1,577 | 1,593 | 1,650 | 2,494 | 2,826 | 2,867 | 3,441 | +20.0% | |
| Other current assets |
RESTATED · WAS 858
10-Q
|
162 | 221 | 264 | 323 | 574 | 1,000 | 906 | 914 | +0.9% |
| Total current assets |
RESTATED · WAS 3,604
10-Q
|
3,587 | 4,712 | 5,988 | 8,810 | 5,667 | 5,143 | 5,459 | 6,296 | +15.3% |
| Current ratio | 1.36× | 1.52× | 1.67× | 2.31× | 0.94× | 0.84× | 0.85× | 0.82× | -3.5% | |
| Goodwill | 3,535 | 3,575 | 3,735 | 3,506 | 34,545 | 34,850 | 34,917 | 36,475 | +4.5% | |
| Property, plant & equipment | 270 | 320 | 284 | 241 | 297 | 258 | 265 | 278 | +4.9% | |
| Total assets |
RESTATED · WAS 9,458
10-Q
|
9,441 | 11,348 | 12,537 | 15,026 | 61,784 | 60,589 | 60,221 | 61,200 | +1.6% |
| Return on assets (annualized) | 20.7% | 18.7% | 18.7% | 20.1% | 5.3% | 4.3% | 6.4% | 7.3% | +14.2% | |
| Accounts payable | 211 | 190 | 233 | 205 | 450 | 557 | 553 | 610 | +10.3% | |
| Short-term debt |
NOT DISCLOSED
10-Q
|
0 | — | — | 0 | 226 | 47 | 4 | 718 | +17850.0% |
| Total current liabilities |
RESTATED · WAS 2,629
10-Q
|
2,630 | 3,093 | 3,587 | 3,815 | 5,999 | 6,125 | 6,392 | 7,637 | +19.5% |
| Long-term debt | 3,662 | 3,948 | 4,110 | 4,114 | 10,730 | 11,412 | 11,394 | 12,370 | +8.6% | |
| Total liabilities | 7,137 | 8,544 | 9,185 | 9,490 | 22,040 | 22,489 | 22,713 | 25,048 | +10.3% | |
| Net debt | 1,745 | 1,082 | 2 | -2,383 | 9,670 | 10,169 | 9,732 | 11,343 | +16.6% | |
| Temporary equity | 1,620 | 2,268 | 2,781 | 3,429 | 3,267 | 3,800 | 4,252 | 4,917 | +15.6% | |
| Stockholders' equity | 684 | 536 | 571 | 2,107 | 36,477 | 34,300 | 33,256 | 31,235 | -6.1% | |
| Net debt / TTM EBITDA | 0.58× | 0.32× | 0.00× | -0.54× | 1.62× | 1.97× | 1.44× | 1.48× | +2.8% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM9,732
TOTAL DEBT+1,690
CASH & EQUIVALENTS-79
TO11,343
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 2026-07-28 ↗