Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 4.0% to $28.7B — the lowest of its last 8 readings.
CASH
+119.6%
1,614
TOTAL DEBT
-1.1%
30,327
NET DEBT
-4.0%
28,713
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | TTM 24-09 | TTM 24-12 | TTM 25-03 | TTM 25-06 | TTM 25-09 | TTM 25-12 | TTM 26-03 | vs prior TTM | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 947 | 1,016 | 1,411 | 1,060 | 808 | 1,266 | 735 | 1,614 | +119.6% | +52.3% | |
| Accounts receivable | 2,036 | 1,894 | 1,965 | 1,915 | 1,921 | 1,860 | 1,986 | 2,130 | +7.3% | +11.2% | |
| Inventories | 775 | 769 | 747 | 774 | 782 | 787 | 838 | 919 | +9.7% | +18.7% | |
| Other current assets |
RESTATED · WAS 342
10-Q
|
371 | 322 | 416 | 434 | 393 | 392 | 356 | 370 | +3.9% | -14.7% |
| Total current assets | 4,149 | 4,021 | 4,539 | 4,183 | 3,904 | 4,555 | 4,215 | 5,533 | +31.3% | +32.3% | |
| Current ratio | 0.77× | 0.77× | 0.73× | 0.65× | 0.75× | 0.91× | 0.92× | 0.99× | +7.6% | +52.1% | |
| Property, plant & equipment | 58,036 | 58,343 | 58,710 | 59,017 | 59,392 | 59,645 | 59,955 | 60,199 | +0.4% | +2.0% | |
| Total assets | 67,570 | 67,715 | 68,492 | 68,576 | 68,647 | 69,698 | 69,644 | 71,211 | +2.3% | +3.8% | |
| Return on assets (annualized) | 9.8% | 10.0% | 9.8% | 10.1% | 10.3% | 10.2% | 10.4% | 10.3% | -0.6% | +1.8% | |
| Accounts payable | 830 | 847 | 898 | 815 | 853 | 804 | 940 | 931 | -1.0% | +14.2% | |
| Accrued liabilities | 452 | 613 | 606 | 484 | 509 | 532 | 544 | 543 | -0.2% | +12.2% | |
| Short-term debt | 1,652 | 1,425 | 2,227 | 2,522 | 1,521 | 1,520 | 867 | 1,288 | +48.6% | -48.9% | |
| Total current liabilities | 5,366 | 5,254 | 6,222 | 6,452 | 5,220 | 5,014 | 4,602 | 5,612 | +21.9% | -13.0% | |
| Long-term debt | 29,761 | 29,767 | 30,615 | 30,291 | 30,286 | 30,294 | 29,784 | 29,039 | -2.5% | -4.1% | |
| Total liabilities | 50,986 | 50,825 | 52,453 | 52,318 | 51,343 | 51,231 | 50,226 | 50,538 | +0.6% | -3.4% | |
| Net debt | 30,691 | 30,176 | 31,431 | 31,753 | 30,999 | 30,548 | 29,916 | 28,713 | -4.0% | -9.6% | |
| Stockholders' equity | 16,584 | 16,890 | 16,039 | 16,258 | 17,304 | 18,467 | 19,418 | 20,673 | +6.5% | +27.2% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM29,916
TOTAL DEBT-324
CASH & EQUIVALENTS-879
TO28,713
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 ↗