Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $32.9B, and stands at 4.15× annualized EBITDA.
CASH
-6.4%
161
TOTAL DEBT
-1.9%
33,022
NET DEBT
-1.8%
32,861
NET DEBT / ANN. EBITDA
-10.5%
4.15×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 579 | 733 | 141 | 97 | 1,199 | 78 | 172 | 161 | -6.4% | +66.0% | |
| Accounts receivable | 1,252 | 2,326 | 2,651 | 2,484 | 2,580 | 3,010 | 3,670 | 3,550 | -3.3% | +42.9% | |
| Inventories | 616 | 748 | 905 | 858 | 871 | 948 | 1,136 | 1,056 | -7.0% | +23.1% | |
| Other current assets | 258 | 431 | 419 | 457 | 535 | 452 | 565 | 543 | -3.9% | +18.8% | |
| Total current assets | 2,876 | 4,238 | 4,116 | 3,896 | 5,185 | 4,488 | 5,543 | 5,310 | -4.2% | +36.3% | |
| Current ratio | 0.81× | 0.90× | 0.67× | 0.59× | 0.90× | 0.71× | 0.71× | 0.74× | +3.9% | +25.7% | |
| Goodwill | 5,148 | 8,091 | 8,094 | 8,097 | 8,108 | 8,058 | 8,058 | 8,058 | +0.0% | -0.5% | |
| Property, plant & equipment | 33,613 | 45,935 | 46,230 | 46,715 | 47,158 | 47,861 | 48,304 | 48,774 | +1.0% | +4.4% | |
| Total assets | 51,050 | 64,069 | 64,263 | 64,524 | 66,616 | 66,641 | 68,203 | 68,549 | +0.5% | +6.2% | |
| Return on assets (annualized) | 5.4% | 5.8% | 4.0% | 5.2% | 5.6% | 5.9% | 4.5% | 5.6% | +24.2% | +8.1% | |
| Accounts payable | 1,247 | 2,187 | 2,437 | 2,453 | 2,569 | 2,838 | 3,572 | 3,533 | -1.1% | +44.0% | |
| Short-term debt | 1,257 | 1,059 | 2,059 | 1,637 | 1,741 | 1,241 | 1,241 | 750 | -39.6% | -54.2% | |
| Total current liabilities | 3,557 | 4,719 | 6,183 | 6,646 | 5,735 | 6,365 | 7,811 | 7,204 | -7.8% | +8.4% | |
| Long-term debt | 26,880 | 31,018 | 29,781 | 29,625 | 31,986 | 30,755 | 30,764 | 30,773 | +0.0% | +3.9% | |
| Total liabilities |
|
34,163 | 41,936 | 42,143 | 42,620 | 44,459 | 44,072 | 45,715 | 45,468 | -0.5% | +6.7% |
| Net debt |
|
27,558 | 31,367 | 31,899 | 32,370 | 32,528 | 32,738 | 33,480 | 32,861 | -1.8% | +1.5% |
| Temporary equity |
NOT DISCLOSED
10-Q
|
— | — | — | — | — | 0 | 41 | 44 | +7.3% | — |
| Stockholders' equity | 16,887 | 22,133 | 22,120 | 21,904 | 22,157 | 22,569 | 22,447 | 23,037 | +2.6% | +5.2% | |
| Net debt / TTM EBITDA | 4.91× | 4.10× | 4.98× | 4.50× | 4.20× | 4.26× | 4.63× | 4.15× | -10.5% | -7.8% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM33,480
TOTAL DEBT-630
CASH & EQUIVALENTS+11
TO32,861
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 2026-08-04 ↗