Three-Statement Breakdown
NET DEBT DOWN
Net debt moved from -$161.3M to -$421.9M — the lowest of its last 8 readings.
CASH
+19.4%
1,624
TOTAL DEBT
+0.3%
1,203
NET DEBT
—
-422
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | FY 2018 | FY 2019 | FY 2021 | FY 2022 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 141 | 184 | 923 | 780 | 757 | 1,002 | 1,360 | 1,624 | +19.4% | |
| Accounts receivable | 693 | 695 | 641 | 682 | 762 | 791 | 816 | 881 | +8.1% | |
| Inventories | 674 | 760 | 746 | 804 | 1,033 | 1,006 | 943 | 1,025 | +8.7% | |
| Other current assets | 93 | 110 | 130 | 135 | 145 | 138 | 140 | 152 | +8.5% | |
| Total current assets | 2,217 | 2,380 | 3,083 | 3,053 | 3,369 | 3,652 | 3,989 | 4,403 | +10.4% | |
| Current ratio | 2.33× | 2.51× | 2.65× | 3.11× | 3.47× | 3.88× | 4.15× | 4.79× | +15.5% | |
| Goodwill | 902 | 914 | 982 | 1,116 | 1,045 | 1,097 | 1,057 | 1,110 | +5.0% | |
| Property, plant & equipment | 495 | 522 | 526 | 518 | 513 | 539 | 543 | 552 | +1.8% | |
| Total assets | 5,373 | 5,694 | 6,557 | 6,760 | 6,973 | 7,545 | 7,897 | 8,412 | +6.5% | |
| Return on assets (annualized) | 12.7% | 12.2% | 9.6% | 12.1% | 13.1% | 13.4% | 13.2% | 12.1% | -8.6% | |
| Accounts payable | 201 | 198 | 223 | 278 | 287 | 238 | 266 | 229 | -13.8% | |
| Accrued liabilities |
RESTATED · WAS 160
10-Q
|
52 | 53 | 446 | 424 | 436 | 447 | 458 | 465 | +1.6% |
| Short-term debt | 0 | 203 | 268 | 17 | 17 | 16 | 14 | 0 | -100.0% | |
| Total current liabilities | 952 | 948 | 1,165 | 982 | 972 | 942 | 962 | 918 | -4.5% | |
| Long-term debt | 946 | 947 | 1,182 | 1,183 | 1,184 | 1,185 | 1,186 | 1,186 | +0.1% | |
| Total liabilities | 2,254 | 2,263 | 2,711 | 2,556 | 2,469 | 2,452 | 2,480 | 2,456 | -1.0% | |
| Net debt | 991 | 965 | 509 | 420 | 444 | 199 | -161 | -422 | — | |
| Stockholders' equity | 3,119 | 3,431 | 3,847 | 4,204 | 4,504 | 5,093 | 5,417 | 5,957 | +10.0% | |
| Net debt / TTM EBITDA | 0.94× | 0.92× | 0.52× | 0.34× | 0.34× | 0.14× | -0.11× | -0.30× | — | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM-161
TOTAL DEBT+3
CASH & EQUIVALENTS-264
TO-422
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 2026-07-23 ↗