Three-Statement Breakdown
NET DEBT UP
Net debt rose 3.2% to $63.2B — the highest of its last 8 readings.
CASH
-14.1%
972
TOTAL DEBT
+2.8%
64,218
NET DEBT
+3.2%
63,246
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 895 | 940 | 2,023 | 494 | 404 | 713 | 1,131 | 972 | -14.1% | +96.8% | |
| Accounts receivable | 2,302 | 2,220 | 2,133 | 2,025 | 2,343 | 2,267 | 1,928 | 1,884 | -2.3% | -7.0% | |
| Inventories | 51 | 52 | 45 | 73 | 74 | 75 | 68 | 70 | +2.9% | -4.1% | |
| Other current assets | 2,276 | 999 | 973 | 452 | 563 | 644 | 704 | 787 | +11.8% | +74.1% | |
| Total current assets | 17,547 | 17,216 | 16,893 | 15,161 | 14,393 | 15,830 | 14,799 | 15,404 | +4.1% | +1.6% | |
| Current ratio | 1.04× | 1.05× | 0.95× | 0.94× | 0.94× | 0.97× | 1.20× | 1.22× | +1.4% | +29.8% | |
| Property, plant & equipment | 86,379 | 88,229 | 89,671 | 91,800 | 93,797 | 96,348 | 98,224 | 100,181 | +2.0% | +9.1% | |
| Total assets | 132,319 | 133,660 | 135,443 | 136,384 | 138,249 | 141,611 | 141,953 | 145,076 | +2.2% | +6.4% | |
| Return on assets (annualized) | 1.8% | 2.0% | 1.9% | 1.6% | 2.5% | 1.9% | 2.5% | 2.1% | -15.9% | +30.3% | |
| Accounts payable | 2,395 | 2,748 | 2,521 | 2,663 | 3,019 | 3,353 | 2,836 | 3,009 | +6.1% | +13.0% | |
| Short-term debt | 2,128 | 2,146 | 4,699 | 3,643 | 2,769 | 821 | 622 | 1,075 | +72.8% | -70.5% | |
| Total current liabilities | 16,883 | 16,330 | 17,822 | 16,185 | 15,295 | 16,300 | 12,345 | 12,667 | +2.6% | -21.7% | |
| Long-term debt | 54,748 | 53,569 | 52,659 | 54,004 | 55,531 | 57,387 | 60,146 | 61,768 | +2.7% | +14.4% | |
| Total liabilities |
|
105,233 | 103,259 | 104,506 | 104,946 | 106,019 | 108,819 | 108,451 | 110,923 | +2.3% | +5.7% |
| Net debt |
|
58,003 | 56,298 | 56,859 | 58,677 | 58,921 | 60,170 | 61,312 | 63,246 | +3.2% | +7.8% |
| Stockholders' equity | 27,086 | 30,401 | 30,937 | 31,438 | 32,230 | 32,792 | 33,502 | 34,153 | +1.9% | +8.6% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM61,312
TOTAL DEBT+1,775
CASH & EQUIVALENTS+159
TO63,246
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 ↗