Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $12.3B.
CASH
+12.4%
470
TOTAL DEBT
+2.3%
12,813
NET DEBT
+2.0%
12,342
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 | 563 | 552 | 476 | 521 | 579 | 549 | 419 | 470 | +12.4% | -9.6% | |
| Accounts receivable | 7 | 6 | 7 | 6 | 6 | 7 | 7 | 8 | +4.1% | +22.2% | |
| Property, plant & equipment | 32,952 | 32,110 | 32,122 | 32,161 | 31,744 | 28,690 | 28,830 | 29,126 | +1.0% | -9.4% | |
| Total assets | 38,488 | 37,527 | 37,600 | 37,624 | 37,375 | 34,082 | 34,167 | 34,632 | +1.4% | -8.0% | |
| Return on assets (annualized) | 0.8% | 0.9% | 0.4% | -0.0% | -1.1% | -4.2% | -3.1% | -3.0% | — | — | |
| Accounts payable | 2,866 | 2,654 | 2,281 | 2,361 | 2,433 | 2,397 | 2,155 | 2,514 | +16.6% | +6.5% | |
| Long-term debt | 12,692 | 12,244 | 13,091 | 13,294 | 13,594 | 12,401 | 12,520 | 12,813 | +2.3% | -3.6% | |
| Total liabilities | 15,785 | 15,129 | 15,601 | 15,885 | 16,257 | 14,925 | 14,804 | 15,457 | +4.4% | -2.7% | |
| Net debt | 12,129 | 11,692 | 12,614 | 12,774 | 13,014 | 11,851 | 12,101 | 12,342 | +2.0% | -3.4% | |
| Temporary equity | 17 | 20 | 10 | 10 | 59 | 59 | 9 | 9 | -1.2% | -5.1% | |
| Stockholders' equity | 22,687 | 22,378 | 21,990 | 21,729 | 21,060 | 19,098 | 19,355 | 19,166 | -1.0% | -11.8% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM12,101
TOTAL DEBT+293
CASH & EQUIVALENTS-52
TO12,342
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 2026-08-03 ↗