Three-Statement Breakdown
NET DEBT UP
Net debt rose 2.2% to $19.4B — the highest of its last 8 readings, and stands at 2.88× annualized EBITDA.
CASH
+32.2%
132
TOTAL DEBT
+2.3%
19,578
NET DEBT
+2.2%
19,446
NET DEBT / ANN. EBITDA
-22.9%
2.88×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 127 | 157 | 151 | 113 | 124 | 166 | 100 | 132 | +32.2% | +17.0% | |
| Accounts receivable | 1,301 | 1,618 | 1,403 | 1,409 | 1,408 | 1,475 | 1,692 | 1,952 | +15.4% | +38.6% | |
| Inventories | 415 | 334 | 256 | 444 | 491 | 429 | 334 | 312 | -6.8% | -29.7% | |
| Other current assets | 110 | 125 | 191 | 164 | 157 | 138 | 211 | 158 | -25.5% | -3.8% | |
| Total current assets | 2,028 | 2,296 | 2,076 | 2,207 | 2,280 | 2,363 | 2,438 | 2,629 | +7.8% | +19.1% | |
| Current ratio | 0.77× | 0.72× | 0.65× | 0.69× | 0.77× | 0.67× | 0.72× | 0.77× | +7.3% | +10.9% | |
| Goodwill | 45 | 45 | 45 | 45 | 45 | 112 | 119 | 119 | +0.0% | +163.1% | |
| Property, plant & equipment | 17,425 | 18,063 | 18,406 | 19,020 | 19,610 | 20,535 | 21,771 | 23,063 | +5.9% | +21.3% | |
| Total assets | 21,904 | 22,734 | 22,800 | 23,513 | 24,175 | 25,218 | 27,107 | 28,515 | +5.2% | +21.3% | |
| Return on assets (annualized) | 7.1% | 6.2% | 4.7% | 10.7% | 7.9% | 8.6% | 7.1% | 10.7% | +51.6% | +0.2% | |
| Accounts payable | 1,468 | 2,012 | 1,890 | 1,727 | 1,584 | 1,873 | 1,988 | 2,108 | +6.1% | +22.1% | |
| Accrued liabilities | 321 | 336 | 164 | 214 | 281 | 359 | 193 | 288 | +49.1% | +34.6% | |
| Total current liabilities | 2,627 | 3,173 | 3,198 | 3,177 | 2,947 | 3,547 | 3,396 | 3,411 | +0.4% | +7.4% | |
| Long-term debt | 13,601 | 13,787 | 15,548 | 16,082 | 16,742 | 16,662 | 18,435 | 19,020 | +3.2% | +18.3% | |
| Total liabilities |
|
17,445 | 18,316 | 20,228 | 20,801 | 21,341 | 22,020 | 23,838 | 24,719 | +3.7% | +18.8% |
| Net debt |
|
14,128 | 14,017 | 16,057 | 16,737 | 17,307 | 17,266 | 19,032 | 19,446 | +2.2% | +16.2% |
| Stockholders' equity | 4,458 | 4,418 | 2,573 | 2,711 | 2,834 | 3,198 | 3,269 | 3,796 | +16.1% | +40.0% | |
| Net debt / TTM EBITDA | 3.26× | 3.25× | 4.41× | 2.97× | 3.55× | 3.30× | 3.74× | 2.88× | -22.9% | -3.1% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM19,032
TOTAL DEBT+446
CASH & EQUIVALENTS-32
TO19,446
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 2026-08-06 ↗