Three-Statement Breakdown
NET DEBT UP
Net debt rose 4.7% to $22.9B — the highest of its last 8 readings, and stands at 5.84× annualized EBITDA.
CASH
-92.3%
49
TOTAL DEBT
+1.9%
22,906
NET DEBT
+4.7%
22,857
NET DEBT / ANN. EBITDA
+15.6%
5.84×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 112 | 24 | 1,254 | 93 | 37 | 38 | 639 | 49 | -92.3% | -47.3% | |
| Accounts receivable | 701 | 717 | 869 | 798 | 787 | 806 | 872 | 777 | -10.9% | -2.6% | |
| Inventories | 549 | 541 | 520 | 554 | 549 | 517 | 578 | 609 | +5.4% | +9.9% | |
| Other current assets | 96 | 123 | 113 | 102 | 101 | 140 | 125 | 120 | -4.0% | +17.6% | |
| Total current assets | 4,270 | 4,381 | 4,136 | 2,930 | 2,949 | 5,701 | 6,187 | 5,454 | -11.8% | +86.1% | |
| Current ratio | 1.11× | 1.08× | 0.93× | 0.79× | 0.51× | 0.91× | 1.16× | 1.12× | -3.6% | +41.6% | |
| Goodwill | 3,943 | 3,943 | 3,943 | 3,943 | 3,943 | 3,550 | 3,550 | 3,550 | +0.0% | -10.0% | |
| Property, plant & equipment | 31,438 | 32,089 | 33,100 | 33,901 | 34,547 | 34,056 | 34,262 | 35,383 | +3.3% | +4.4% | |
| Total assets | 42,893 | 43,768 | 44,486 | 44,099 | 45,049 | 46,534 | 47,837 | 48,250 | +0.9% | +9.4% | |
| Return on assets (annualized) | 1.8% | 2.3% | 2.7% | 1.8% | 2.6% | 2.3% | 2.6% | 2.0% | -23.4% | +12.6% | |
| Accounts payable | 1,684 | 1,320 | 1,042 | 903 | 968 | 1,300 | 1,023 | 1,098 | +7.3% | +21.6% | |
| Short-term debt | 0 | 566 | 500 | 500 | 500 | 2,414 | 0 | 0 | — | -100.0% | |
| Total current liabilities | 3,836 | 4,045 | 4,441 | 3,695 | 5,743 | 6,260 | 5,312 | 4,857 | -8.6% | +31.4% | |
| Long-term debt | 19,729 | 20,397 | 20,362 | 20,564 | 19,400 | 20,566 | 22,476 | 22,906 | +1.9% | +11.4% | |
| Total liabilities |
|
32,358 | 33,102 | 33,531 | 33,080 | 34,014 | 35,381 | 36,388 | 36,530 | +0.4% | +10.4% |
| Net debt |
|
19,617 | 20,873 | 19,608 | 20,971 | 19,863 | 21,028 | 21,837 | 22,857 | +4.7% | +9.0% |
| Stockholders' equity | 10,535 | 10,666 | 10,955 | 11,019 | 11,035 | 11,153 | 11,449 | 11,720 | +2.4% | +6.4% | |
| Net debt / TTM EBITDA | 6.47× | 6.22× | 4.84× | 6.66× | 5.55× | 5.55× | 5.05× | 5.84× | +15.6% | -12.4% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM21,837
TOTAL DEBT+430
CASH & EQUIVALENTS+590
TO22,857
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 2026-07-28 ↗