Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $94.6B, and stands at 4.42× annualized EBITDA.
CASH
-1.5%
509
TOTAL DEBT
-0.1%
95,114
NET DEBT
-0.1%
94,605
NET DEBT / ANN. EBITDA
+0.8%
4.42×
| 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 | 721 | 459 | 796 | 606 | 464 | 477 | 517 | 509 | -1.5% | -16.0% | |
| Accounts receivable | 3,067 | 3,097 | 3,311 | 3,549 | 3,598 | 3,680 | 3,510 | 3,651 | +4.0% | +2.9% | |
| Other current assets | 704 | 677 | 861 | 657 | 805 | 987 | 933 | 813 | -12.9% | +23.7% | |
| Total current assets | 4,492 | 4,233 | 4,968 | 4,812 | 4,867 | 5,144 | 4,960 | 4,973 | +0.3% | +3.3% | |
| Current ratio | 0.34× | 0.31× | 0.36× | 0.33× | 0.37× | 0.39× | 0.40× | 0.36× | -9.9% | +9.2% | |
| Goodwill | 29,668 | 29,674 | 29,674 | 29,674 | 29,710 | 29,710 | 29,710 | 29,710 | +0.0% | +0.1% | |
| Property, plant & equipment | 41,846 | 42,913 | 43,359 | 44,187 | 45,187 | 46,444 | 47,198 | 47,955 | +1.6% | +8.5% | |
| Total assets | 149,371 | 150,020 | 150,954 | 151,589 | 152,850 | 154,213 | 154,644 | 155,618 | +0.6% | +2.7% | |
| Return on assets (annualized) | 3.1% | 3.4% | 3.4% | 3.5% | 3.4% | 3.2% | 3.2% | 3.2% | -0.8% | -8.9% | |
| Accounts payable | 855 | 880 | 929 | 967 | 965 | 1,034 | 1,049 | 1,066 | +1.6% | +10.2% | |
| Accrued liabilities | 2,617 | 1,889 | 2,062 | 2,089 | 2,224 | 2,166 | 2,160 | 2,239 | +3.7% | +7.2% | |
| Short-term debt | 1,798 | 1,799 | 1,799 | 2,549 | 750 | 750 | 0 | 999 | — | -60.8% | |
| Total current liabilities | 13,160 | 13,486 | 13,672 | 14,556 | 12,994 | 13,306 | 12,375 | 13,778 | +11.3% | -5.3% | |
| Long-term debt | 93,517 | 92,134 | 91,970 | 91,863 | 94,413 | 94,006 | 94,414 | 92,960 | -1.5% | +1.2% | |
| Total liabilities |
|
131,317 | 130,313 | 130,432 | 131,221 | 133,262 | 133,694 | 133,574 | 133,717 | +0.1% | +1.9% |
| Net debt |
|
94,594 | 94,232 | 93,567 | 94,371 | 95,236 | 95,197 | 94,709 | 94,605 | -0.1% | +0.2% |
| Stockholders' equity | 18,054 | 19,707 | 20,522 | 20,368 | 19,588 | 20,519 | 21,070 | 21,901 | +3.9% | +7.5% | |
| Net debt / TTM EBITDA | 4.36× | 4.32× | 4.27× | 4.31× | 4.38× | 4.40× | 4.38× | 4.42× | +0.8% | +2.5% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM94,709
TOTAL DEBT-112
CASH & EQUIVALENTS+8
TO94,605
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 2026-07-24 ↗