Three-Statement Breakdown
NET DEBT UP
Net debt moved from -$720.4M to $2.1B.
CASH
-23.5%
3,756
TOTAL DEBT
+40.2%
5,875
NET DEBT
—
2,119
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 1,558 | 1,446 | 2,863 | 2,956 | 4,816 | 6,571 | 4,910 | 3,756 | -23.5% | |
| Accounts receivable |
NOT DISCLOSED
10-K
|
— | 907 | 938 | 490 | 674 | — | 1,653 | 1,471 | -11.0% |
| Goodwill |
NOT DISCLOSED
10-K
|
— | 3,658 | 3,632 | — | — | — | 3,632 | 3,632 | +0.0% |
| Property, plant & equipment | 320 | 280 | 412 | 340 | 355 | 405 | 516 | 643 | +24.5% | |
| Total assets | 28,566 | 29,360 | 29,935 | 33,208 | 37,984 | 39,234 | 41,313 | 34,430 | -16.7% | |
| Return on assets (annualized) | 5.9% | 6.3% | 8.2% | 13.3% | 12.1% | 10.0% | 9.5% | 6.0% | -36.6% | |
| Long-term debt |
NOT DISCLOSED
10-K
|
— | 9,574 | 7,422 | — | — | — | 4,189 | 5,875 | +40.2% |
| Total liabilities | 13,883 | 13,326 | 11,836 | 12,211 | 13,744 | 12,532 | 13,292 | 12,290 | -7.5% | |
| Net debt |
NOT DISCLOSED
10-Q
|
— | 8,128 | 4,559 | — | — | — | -720 | 2,119 | — |
| Stockholders' equity | 14,683 | 16,034 | 18,099 | 20,996 | 24,240 | 26,702 | 28,021 | 22,141 | -21.0% | |
| Net debt / TTM EBITDA |
NOT DISCLOSED
10-Q
|
— | 2.83× | 1.27× | — | — | — | — | — | — |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM-720
TOTAL DEBT+1,686
CASH & EQUIVALENTS+1,153
TO2,119
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 2026-06-29 ↗