Three-Statement Breakdown
NET DEBT UP
Net debt rose 17% to $8.7B — the highest of its last 8 readings, and stands at 3.80× annualized EBITDA.
CASH
-34.1%
203
TOTAL DEBT
+14.6%
8,919
NET DEBT
+16.6%
8,716
NET DEBT / ANN. EBITDA
+2.9%
3.80×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 14 | 25 | 21 | 117 | 52 | 15 | 307 | 203 | -34.1% | |
| Accounts receivable | 253 | 231 | 231 | 343 | 364 | 329 | 366 | 376 | +2.6% | |
| Other current assets | 46 | 73 | 108 | 2,201 | 2,274 | 292 | 288 | 302 | +4.7% | |
| Total current assets | 479 | 458 | 471 | 2,839 | 3,048 | 886 | 1,132 | 1,053 | -7.0% | |
| Current ratio | 0.25× | 0.38× | 0.60× | 0.81× | 0.85× | 0.65× | 0.94× | 0.77× | -17.7% | |
| Goodwill | 730 | 731 | 731 | 731 | 731 | 731 | 731 | 731 | +0.0% | |
| Property, plant & equipment | 10,371 | 11,788 | 13,355 | 15,064 | 17,240 | 19,607 | 22,204 | 25,293 | +13.9% | |
| Total assets | 11,874 | 13,368 | 15,359 | 19,609 | 22,193 | 22,517 | 25,194 | 28,250 | +12.1% | |
| Return on assets (annualized) | 5.1% | 3.8% | 3.9% | 3.4% | 3.5% | 3.9% | 4.1% | 4.2% | +2.5% | |
| Accounts payable | 135 | 177 | 141 | 225 | 259 | 218 | 342 | 381 | +11.4% | |
| Accrued liabilities | 33 | 52 | 53 | 98 | 80 | 74 | 84 | 88 | +4.9% | |
| Short-term debt | 575 | 0 | 0 | 2,400 | 2,201 | 2 | 2 | 12 | +613.2% | |
| Total current liabilities | 1,915 | 1,209 | 782 | 3,510 | 3,603 | 1,353 | 1,206 | 1,363 | +13.0% | |
| Long-term debt | 2,494 | 3,529 | 4,532 | 4,930 | 5,761 | 6,554 | 7,784 | 8,907 | +14.4% | |
| Total liabilities |
|
7,104 | 7,617 | 8,568 | 11,702 | 12,774 | 11,647 | 13,037 | 14,691 | +12.7% |
| Net debt |
|
3,631 | 3,970 | 4,511 | 7,214 | 8,096 | 6,782 | 7,478 | 8,716 | +16.6% |
| Stockholders' equity | 4,770 | 5,750 | 6,791 | 7,907 | 9,419 | 10,870 | 12,158 | 13,559 | +11.5% | |
| Net debt / TTM EBITDA | 3.33× | 3.49× | 3.60× | 5.22× | 5.56× | 4.06× | 3.69× | 3.80× | +2.9% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM7,478
TOTAL DEBT+1,134
CASH & EQUIVALENTS+105
ROUNDING-1
TO8,716
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 2026-08-05 ↗