Three-Statement Breakdown
NET DEBT UP
Net debt rose 9.5% to $21.9B — the highest of its last 8 readings, and stands at 5.89× annualized EBITDA.
CASH
+181.6%
28
TOTAL DEBT
+9.6%
21,942
NET DEBT
+9.5%
21,915
NET DEBT / ANN. EBITDA
+3.1%
5.89×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 84 | 38 | 25 | 16 | 29 | 43 | 10 | 28 | +181.6% | |
| Accounts receivable | 1,281 | 1,176 | 1,203 | 1,506 | 1,818 | 1,503 | 1,669 | 2,063 | +23.6% | |
| Other current assets |
RESTATED · WAS 139
10-Q
|
77 | 68 | 63 | 253 | 262 | 224 | 122 | 120 | -1.7% |
| Total current assets | 2,248 | 2,094 | 2,083 | 2,657 | 3,188 | 2,796 | 2,912 | 3,285 | +12.8% | |
| Current ratio | 0.67× | 0.66× | 0.50× | 0.71× | 0.69× | 0.55× | 0.60× | 0.59× | -2.3% | |
| Goodwill | 3,053 | 3,053 | 3,053 | 3,053 | 3,053 | 3,053 | 3,053 | 3,053 | +0.0% | |
| Property, plant & equipment | 22,001 | 23,620 | 25,707 | 26,982 | 29,114 | 31,582 | 34,645 | 38,278 | +10.5% | |
| Total assets | 33,476 | 34,952 | 37,028 | 38,988 | 41,872 | 43,940 | 47,363 | 51,518 | +8.8% | |
| Return on assets (annualized) | 3.2% | 3.2% | 3.2% | 3.3% | 3.4% | 3.0% | 3.2% | 3.0% | -6.2% | |
| Accounts payable | 876 | 908 | 881 | 1,006 | 1,198 | 897 | 1,137 | 1,140 | +0.3% | |
| Short-term debt | 365 | 693 | 786 | 169 | 881 | 1,264 | 1,729 | 1,519 | -12.1% | |
| Total current liabilities | 3,332 | 3,183 | 4,148 | 3,753 | 4,611 | 5,115 | 4,842 | 5,593 | +15.5% | |
| Long-term debt | 9,994 | 11,211 | 11,728 | 13,524 | 14,766 | 15,513 | 17,178 | 18,498 | +7.7% | |
| Total liabilities |
|
23,633 | 24,697 | 26,366 | 27,875 | 30,256 | 31,868 | 34,561 | 37,466 | +8.4% |
| Net debt |
|
11,691 | 12,652 | 14,203 | 15,444 | 17,082 | 18,609 | 20,014 | 21,915 | +9.5% |
| Stockholders' equity | 9,843 | 10,255 | 10,662 | 11,113 | 11,617 | 12,072 | 12,802 | 14,053 | +9.8% | |
| Net debt / TTM EBITDA | 5.05× | 5.15× | 5.30× | 5.54× | 5.61× | 5.87× | 5.71× | 5.89× | +3.1% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM20,014
TOTAL DEBT+1,918
CASH & EQUIVALENTS-18
ROUNDING+1
TO21,915
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 ↗