Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $16.3B, and stands at 2.19× annualized EBITDA.
CASH
+29.2%
10,166
TOTAL DEBT
+9.4%
26,464
NET DEBT
-0.2%
16,298
NET DEBT / ANN. EBITDA
-5.8%
2.19×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 8,812 | 8,769 | 9,370 | 9,354 | 6,730 | 5,942 | 7,869 | 10,166 | +29.2% | +8.7% | |
| Accounts receivable | 2,042 | 2,163 | 2,288 | 2,286 | 2,433 | 2,391 | 2,660 | 2,473 | -7.0% | +8.2% | |
| Inventories | 1,639 | 1,572 | 1,601 | 1,547 | 1,588 | 1,556 | 1,718 | 1,795 | +4.5% | +16.0% | |
| Other current assets | 690 | 673 | 928 | 809 | 744 | 671 | 847 | 759 | -10.4% | -6.2% | |
| Total current assets | 18,571 | 18,883 | 20,148 | 20,258 | 18,094 | 16,857 | 19,392 | 21,664 | +11.7% | +6.9% | |
| Current ratio | 0.79× | 0.81× | 0.78× | 0.70× | 0.67× | 0.65× | 0.70× | 0.78× | +11.8% | +11.7% | |
| Goodwill | 4,527 | 4,527 | 4,527 | 4,527 | 4,527 | 4,527 | 4,527 | 4,527 | +0.0% | +0.0% | |
| Property, plant & equipment | 41,680 | 42,908 | 43,430 | 43,896 | 44,968 | 46,121 | 47,071 | 47,958 | +1.9% | +9.3% | |
| Total assets | 72,640 | 74,083 | 76,111 | 77,163 | 76,313 | 76,448 | 80,941 | 84,569 | +4.5% | +9.6% | |
| Return on assets (annualized) | 5.3% | 5.3% | 2.0% | 5.0% | 5.0% | 5.5% | 3.5% | 3.8% | +10.2% | -24.5% | |
| Accounts payable | 4,008 | 4,193 | 4,694 | 4,920 | 4,636 | 4,567 | 5,377 | 5,772 | +7.3% | +17.3% | |
| Short-term debt | 3,279 | 3,453 | 3,265 | 6,194 | 4,621 | 4,426 | 2,253 | 2,170 | -3.7% | -65.0% | |
| Total current liabilities | 23,365 | 23,314 | 25,798 | 28,992 | 27,119 | 26,133 | 27,781 | 27,764 | -0.1% | -4.2% | |
| Long-term debt | 22,207 | 25,203 | 24,398 | 20,885 | 20,807 | 20,562 | 21,940 | 24,294 | +10.7% | +16.3% | |
| Total liabilities |
|
61,203 | 61,408 | 63,495 | 63,790 | 62,004 | 61,166 | 65,065 | 67,872 | +4.3% | +6.4% |
| Net debt |
|
16,674 | 15,884 | 18,293 | 17,725 | 18,698 | 15,324 | 16,324 | 16,298 | -0.2% | -8.1% |
| Stockholders' equity | 11,437 | 12,675 | 12,616 | 13,373 | 14,309 | 15,282 | 15,876 | 16,697 | +5.2% | +24.9% | |
| Net debt / TTM EBITDA | 1.81× | 1.76× | 3.43× | 2.15× | 2.20× | 1.79× | 2.33× | 2.19× | -5.8% | +1.8% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM16,324
TOTAL DEBT+2,271
CASH & EQUIVALENTS-2,297
TO16,298
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 2026-07-16 ↗