Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $63.5B.
CASH
+9.5%
1,142
TOTAL DEBT
+1.6%
64,638
NET DEBT
+1.5%
63,496
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents |
RESTATED · WAS 1,784
10-Q
|
1,121 | 1,786 | 1,944 | 416 | 2,853 | 1,043 | 1,142 | +9.5% |
| Accounts receivable |
RESTATED · WAS 11,177
10-Q
|
6,772 | 7,913 | 11,479 | 10,952 | 11,566 | 11,463 | 11,874 | +3.6% |
| Inventories |
RESTATED · WAS 8,046
10-Q
|
7,068 | 8,020 | 9,059 | 8,981 | 10,189 | 10,851 | 10,654 | -1.8% |
| Other current assets |
RESTATED · WAS 5,299
10-Q
|
2,357 | 3,646 | 3,820 | 5,017 | 4,911 | 4,253 | 2,808 | -34.0% |
| Total current assets | 32,803 | 35,067 | 59,693 | 51,259 | 43,333 | 50,358 | 42,898 | -14.8% | |
| Current ratio | 0.88× | 1.35× | 1.40× | 1.22× | 0.91× | 1.17× | 1.16× | -1.0% | |
| Goodwill |
RESTATED · WAS 49,577
10-Q
|
48,181 | 49,556 | 49,208 | 51,375 | 67,783 | 68,527 | 71,264 | +4.0% |
| Property, plant & equipment |
RESTATED · WAS 13,900
10-Q
|
12,969 | 13,745 | 14,882 | 16,274 | 18,940 | 18,393 | 19,317 | +5.0% |
| Total assets |
RESTATED · WAS 167,489
10-Q
|
167,594 | 154,229 | 181,476 | 197,205 | 226,501 | 213,396 | 208,160 | -2.5% |
| Return on assets (annualized) | 9.6% | 5.9% | 12.1% | 15.9% | 0.9% | 3.8% | 3.7% | -0.8% | |
| Accounts payable |
RESTATED · WAS 4,309
10-Q
|
3,887 | 4,283 | 5,578 | 6,809 | 6,710 | 5,633 | 5,240 | -7.0% |
| Short-term debt | 16,195 | 2,703 | 2,241 | 2,945 | 10,350 | 6,946 | 3,154 | -54.6% | |
| Total current liabilities | 37,304 | 25,920 | 42,671 | 42,138 | 47,794 | 42,995 | 36,984 | -14.0% | |
| Long-term debt | 35,955 | 37,133 | 36,195 | 32,884 | 61,538 | 57,405 | 61,641 | +7.4% | |
| Total liabilities | 104,148 | 90,756 | 104,013 | 101,288 | 137,213 | 124,899 | 121,385 | -2.8% | |
| Net debt | 50,211 | 37,905 | 35,887 | 35,028 | 68,904 | 62,562 | 63,496 | +1.5% | |
| Stockholders' equity | 63,447 | 63,473 | 77,462 | 95,916 | 89,288 | 88,497 | 86,775 | -1.9% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM62,562
TOTAL DEBT+1,033
CASH & EQUIVALENTS-99
TO63,496
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 2026-08-04 ↗