Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $1.4B, and stands at 0.92× annualized EBITDA.
CASH
-63.2%
17
TOTAL DEBT
-0.7%
1,467
NET DEBT
+1.3%
1,450
NET DEBT / ANN. EBITDA
+2.1%
0.92×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 8 | 35 | 313 | 356 | 52 | 53 | 47 | 17 | -63.2% | |
| Accounts receivable | 1,052 | 1,012 | 1,124 | 1,507 | 1,528 | 1,335 | 1,224 | 1,160 | -5.2% | |
| Inventories | 22 | 21 | 24 | 25 | 41 | 42 | 42 | 42 | +1.3% | |
| Other current assets |
RESTATED · WAS 185
10-Q
|
4,717 | 203 | 195 | 210 | 260 | 300 | 200 | 427 | +112.8% |
| Total current assets |
RESTATED · WAS 2,085
10-Q
|
1,503 | 1,481 | 1,842 | 2,313 | 2,212 | 1,961 | 1,771 | 1,604 | -9.4% |
| Current ratio | 1.11× | 1.43× | 1.70× | 1.34× | 1.41× | 1.35× | 1.06× | 0.83× | -21.5% | |
| Goodwill | 40 | 96 | 105 | 100 | — | — | 134 | 134 | +0.0% | |
| Property, plant & equipment | 3,445 | 3,621 | 3,689 | 4,068 | 4,980 | 5,774 | 5,730 | 5,538 | -3.3% | |
| Total assets |
RESTATED · WAS 8,588
10-Q
|
5,092 | 5,471 | 5,928 | 6,794 | 7,787 | 8,588 | 8,312 | 7,927 | -4.6% |
| Return on assets (annualized) | 9.6% | 9.4% | 8.5% | 11.2% | 12.4% | 8.5% | 6.9% | 7.5% | +9.9% | |
| Accounts payable | 710 | 603 | 588 | 773 | 799 | 737 | 646 | 656 | +1.5% | |
| Accrued liabilities |
RESTATED · WAS 150
10-Q
|
36 | 85 | 90 | 103 | 129 | 150 | 153 | 159 | +4.4% |
| Short-term debt | 251 | 0 | 0 | 356 | 0 | 250 | 500 | 700 | +40.0% | |
| Total current liabilities |
RESTATED · WAS 1,779
10-Q
|
1,352 | 1,036 | 1,085 | 1,730 | 1,568 | 1,452 | 1,678 | 1,935 | +15.3% |
| Long-term debt | 898 | 1,296 | 1,305 | 945 | 1,262 | 1,326 | 978 | 767 | -21.6% | |
| Total liabilities | 2,990 | 3,204 | 3,328 | 3,677 | 4,120 | 4,484 | 4,298 | 4,362 | +1.5% | |
| Net debt | 1,142 | 1,261 | 992 | 946 | 1,210 | 1,523 | 1,431 | 1,450 | +1.3% | |
| Stockholders' equity | 2,101 | 2,267 | 2,600 | 3,118 | 3,667 | 4,104 | 4,015 | 3,565 | -11.2% | |
| Net debt / TTM EBITDA | 1.02× | 1.02× | 0.80× | 0.59× | 0.61× | 0.88× | 0.90× | 0.92× | +2.1% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM1,431
TOTAL DEBT-11
CASH & EQUIVALENTS+30
TO1,450
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 2026-07-24 ↗