Three-Statement Breakdown
NET DEBT UP
Net debt rose 7.0% to $19.2B — the highest of its last 8 readings, and stands at 2.51× annualized EBITDA.
CASH
-19.8%
4,653
TOTAL DEBT
+0.4%
23,850
NET DEBT
+7.0%
19,197
NET DEBT / ANN. EBITDA
+15.3%
2.51×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 5,855 | 6,112 | 4,802 | 6,194 | 6,764 | 5,887 | 5,802 | 4,653 | -19.8% | -24.9% | |
| Accounts receivable | 9,195 | 10,871 | 9,887 | 10,430 | 9,967 | 11,209 | 9,948 | 10,710 | +7.7% | +2.7% | |
| Inventories |
NOT DISCLOSED
|
— | 826 | — | — | — | 739 | — | — | — | — |
| Other current assets |
RESTATED · WAS 2,121
10-Q
|
2,009 | 2,327 | 2,138 | 2,134 | 2,254 | 1,949 | 2,044 | 2,182 | +6.8% | +2.2% |
| Total current assets | 17,264 | 19,310 | 17,090 | 18,850 | 18,985 | 19,045 | 17,794 | 17,545 | -1.4% | -6.9% | |
| Current ratio | 1.14× | 1.17× | 1.09× | 1.32× | 1.30× | 1.22× | 1.21× | 1.18× | -2.8% | -10.9% | |
| Goodwill | 4,411 | 4,300 | 4,691 | 4,806 | 4,810 | 5,837 | 5,796 | 5,770 | -0.4% | +20.1% | |
| Property, plant & equipment | 37,389 | 37,179 | 37,250 | 37,711 | 37,743 | 37,731 | 38,029 | 37,894 | -0.4% | +0.5% | |
| Total assets | 68,263 | 70,070 | 68,466 | 70,923 | 71,392 | 73,090 | 71,809 | 71,267 | -0.8% | +0.5% | |
| Return on assets (annualized) | 9.0% | 9.8% | 6.9% | 7.2% | 7.3% | 9.8% | 4.8% | 3.4% | -29.6% | -53.2% | |
| Accounts payable | 5,410 | 6,302 | 5,454 | 6,040 | 5,784 | 6,633 | 5,913 | 5,976 | +1.1% | -1.1% | |
| Short-term debt | 1,606 | 1,838 | 1,858 | 920 | 932 | 608 | 637 | 634 | -0.5% | -31.1% | |
| Total current liabilities | 15,081 | 16,441 | 15,660 | 14,240 | 14,552 | 15,620 | 14,674 | 14,881 | +1.4% | +4.5% | |
| Long-term debt | 20,324 | 19,446 | 19,511 | 23,820 | 23,850 | 23,519 | 23,749 | 23,850 | +0.4% | +0.1% | |
| Total liabilities |
|
51,379 | 53,327 | 52,782 | 55,146 | 55,544 | 56,835 | 56,018 | 56,168 | +0.3% | +1.9% |
| Net debt |
|
14,469 | 14,918 | 14,709 | 17,626 | 17,086 | 17,698 | 17,947 | 19,197 | +7.0% | +8.9% |
| Stockholders' equity | 16,884 | 16,743 | 15,684 | 15,777 | 15,848 | 16,255 | 15,791 | 15,099 | -4.4% | -4.3% | |
| Net debt / TTM EBITDA | 1.25× | 0.97× | 1.53× | 1.60× | 1.56× | 1.25× | 2.18× | 2.51× | +15.3% | +57.3% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM17,947
TOTAL DEBT+101
CASH & EQUIVALENTS+1,149
TO19,197
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 2026-08-05 ↗