Three-Statement Breakdown
NET DEBT UP
Net debt rose 2.7% to $36.6B.
CASH
-94.0%
48
TOTAL DEBT
+0.6%
36,664
NET DEBT
+2.7%
36,616
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 560 | 1,565 | 1,739 | 155 | 5 | 29 | 794 | 48 | -94.0% | -69.0% | |
| Accounts receivable | 1,716 | 1,983 | 2,107 | 1,612 | 1,409 | 1,767 | 1,604 | 1,442 | -10.1% | -10.5% | |
| Inventories | 519 | 559 | 568 | 625 | 565 | 561 | 530 | 496 | -6.4% | -20.6% | |
| Other current assets |
RESTATED · WAS 34
10-Q
|
41 | 380 | 51 | 36 | 19 | 262 | 234 | 169 | -27.8% | +369.4% |
| Total current assets | 5,099 | 5,285 | 5,665 | 4,169 | 31,726 | 34,837 | 36,203 | 36,290 | +0.2% | +770.5% | |
| Current ratio | 0.52× | 0.55× | 0.57× | 0.48× | 1.59× | 1.59× | 1.69× | 1.64× | -2.8% | +238.9% | |
| Goodwill |
NOT DISCLOSED
|
1,602 | 1,602 | 1,602 | 1,602 | 0 | 0 | — | — | — | — |
| Property, plant & equipment | 59,275 | 61,437 | 63,041 | 64,802 | 48,351 | 49,011 | 49,189 | 49,736 | +1.1% | -23.2% | |
| Total assets | 93,748 | 96,155 | 99,010 | 99,907 | 106,919 | 110,878 | 113,518 | 115,281 | +1.6% | +15.4% | |
| Return on assets (annualized) | 2.8% | 2.8% | 3.7% | 1.9% | 0.4% | 1.3% | 3.7% | 2.8% | -24.3% | +46.0% | |
| Accounts payable | 1,966 | 2,238 | 1,976 | 2,026 | 1,301 | 1,461 | 1,134 | 1,225 | +8.0% | -39.5% | |
| Short-term debt | 1,212 | 2,274 | 2,331 | 1,372 | 1,875 | 1,876 | 1,878 | 2,075 | +10.5% | +51.2% | |
| Total current liabilities | 9,843 | 9,676 | 9,934 | 8,607 | 19,988 | 21,894 | 21,439 | 22,105 | +3.1% | +156.8% | |
| Long-term debt | 30,964 | 31,558 | 33,286 | 34,936 | 28,985 | 28,979 | 30,847 | 31,023 | +0.6% | -11.2% | |
| Total liabilities |
|
57,868 | 58,367 | 60,808 | 61,611 | 66,700 | 68,879 | 70,790 | 71,975 | +1.7% | +16.8% |
| Net debt |
|
33,803 | 34,283 | 35,991 | 38,435 | 32,688 | 34,992 | 35,639 | 36,616 | +2.7% | -4.7% |
| Temporary equity |
NOT DISCLOSED
10-Q
|
— | 0 | — | 0 | 1,933 | 3,206 | 3,254 | 3,308 | +1.7% | — |
| Stockholders' equity | 35,880 | 37,788 | 38,202 | 38,296 | 38,286 | 38,793 | 39,474 | 39,998 | +1.3% | +4.4% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM35,639
TOTAL DEBT+231
CASH & EQUIVALENTS+746
TO36,616
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 2026-08-06 ↗