Three-Statement Breakdown
NET DEBT UP
Net debt rose 11% to $18.3B.
CASH
+250.0%
1,071
TOTAL DEBT
+15.1%
19,350
NET DEBT
+10.8%
18,279
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents |
RESTATED · WAS 708
10-Q
|
621 | 815 | 442 | 3,571 | 356 | 331 | 306 | 1,071 | +250.0% |
| Accounts receivable |
RESTATED · WAS 790
10-Q
|
663 | 687 | 603 | 583 | 896 | 950 | 961 | 1,108 | +15.3% |
| Inventories |
RESTATED · WAS 361
10-Q
|
303 | 332 | 302 | 322 | 443 | 505 | 511 | 551 | +7.8% |
| Other current assets |
RESTATED · WAS 106
10-Q
|
63 | 98 | 130 | 42 | 77 | 51 | 85 | 112 | +31.8% |
| Total current assets |
RESTATED · WAS 2,768
10-Q
|
2,432 | 2,767 | 20,900 | 5,007 | 2,824 | 2,932 | 2,880 | 3,931 | +36.5% |
| Current ratio | 0.53× | 0.56× | 1.39× | 2.16× | 0.75× | 0.88× | 0.86× | 0.86× | +0.1% | |
| Goodwill |
RESTATED · WAS 3,274
10-Q
|
3,162 | 3,198 | 716 | 716 | 2,248 | 2,247 | 2,247 | 2,247 | +0.0% |
| Property, plant & equipment |
RESTATED · WAS 38,892
10-Q
|
34,458 | 36,482 | 24,500 | 25,470 | 30,238 | 31,418 | 33,149 | 36,132 | +9.0% |
| Total assets | 43,396 | 45,680 | 48,116 | 33,223 | 37,837 | 39,236 | 41,069 | 45,244 | +10.2% | |
| Return on assets (annualized) | 4.2% | 3.8% | 3.1% | -4.5% | 2.0% | 1.9% | 2.2% | 2.6% | +20.7% | |
| Accounts payable |
RESTATED · WAS 965
10-Q
|
989 | 956 | 745 | 679 | 1,201 | 1,104 | 1,196 | 1,559 | +30.4% |
| Short-term debt |
RESTATED · WAS 1,574
10-Q
|
530 | 1,172 | 1,074 | 474 | 354 | 1 | 551 | 904 | +64.1% |
| Total current liabilities |
RESTATED · WAS 5,977
10-Q
|
4,563 | 4,900 | 15,055 | 2,323 | 3,789 | 3,340 | 3,333 | 4,546 | +36.4% |
| Long-term debt |
RESTATED · WAS 21,553
10-Q
|
20,069 | 20,721 | 13,615 | 10,666 | 12,889 | 14,611 | 15,952 | 17,990 | +12.8% |
| Total liabilities |
|
31,739 | 32,689 | 34,743 | 19,500 | 23,919 | 25,303 | 26,992 | 30,363 | +12.5% |
| Net debt |
|
21,408 | 22,229 | 15,415 | 7,638 | 13,872 | 15,273 | 16,500 | 18,279 | +10.8% |
| Stockholders' equity | 11,657 | 12,991 | 13,373 | 13,723 | 13,918 | 13,933 | 14,077 | 14,881 | +5.7% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM16,500
TOTAL DEBT+2,544
CASH & EQUIVALENTS-765
TO18,279
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 2026-08-07 ↗