Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $15.8B, and stands at 5.47× annualized EBITDA.
CASH
+39.4%
191
TOTAL DEBT
+2.3%
15,988
NET DEBT
+2.0%
15,797
NET DEBT / ANN. EBITDA
-0.6%
5.47×
| 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 | 127 | 96 | 114 | 94 | 166 | 98 | 137 | 191 | +39.4% | +103.2% | |
| Accounts receivable | 453 | 416 | 380 | 424 | 459 | 395 | 386 | 432 | +11.9% | +1.9% | |
| Inventories | 105 | 103 | 107 | 109 | 109 | 112 | 114 | 110 | -3.5% | +0.9% | |
| Other current assets | 195 | 231 | 220 | 296 | 367 | 328 | 305 | 324 | +6.2% | +9.5% | |
| Total current assets | 1,237 | 1,215 | 1,194 | 1,399 | 1,552 | 2,191 | 1,524 | 1,709 | +12.1% | +22.2% | |
| Current ratio | 0.58× | 0.39× | 0.49× | 0.35× | 0.42× | 0.46× | 0.37× | 0.52× | +41.3% | +49.1% | |
| Goodwill | 1,143 | 1,144 | 1,144 | 1,151 | 1,151 | 1,156 | 1,156 | 1,282 | +10.9% | +11.4% | |
| Property, plant & equipment | 27,007 | 28,038 | 28,377 | 28,932 | 29,612 | 30,576 | 31,073 | 31,917 | +2.7% | +10.3% | |
| Total assets | 31,790 | 32,830 | 33,156 | 33,913 | 34,748 | 35,442 | 35,264 | 36,453 | +3.4% | +7.5% | |
| Return on assets (annualized) | 3.1% | 3.2% | 3.2% | 3.2% | 3.2% | 3.1% | 3.1% | 3.1% | -1.0% | -3.1% | |
| Accounts payable | 259 | 346 | 240 | 306 | 302 | 378 | 272 | 326 | +19.9% | +6.5% | |
| Accrued liabilities | 585 | 791 | 539 | 569 | 630 | 830 | 580 | 555 | -4.3% | -2.5% | |
| Short-term debt | 585 | 637 | 114 | 1,119 | 1,269 | 1,479 | 1,494 | 446 | -70.1% | -60.1% | |
| Total current liabilities | 2,132 | 3,150 | 2,447 | 3,991 | 3,687 | 4,747 | 4,118 | 3,269 | -20.6% | -18.1% | |
| Long-term debt | 12,550 | 12,518 | 13,318 | 12,278 | 13,022 | 12,777 | 12,766 | 14,043 | +10.0% | +14.4% | |
| Total liabilities |
|
21,428 | 22,498 | 22,622 | 23,231 | 23,841 | 24,605 | 24,227 | 24,788 | +2.3% | +6.7% |
| Net debt |
|
13,223 | 13,938 | 14,317 | 14,892 | 15,130 | 15,746 | 15,489 | 15,797 | +2.0% | +6.1% |
| Stockholders' equity | 10,362 | 10,332 | 10,534 | 10,682 | 10,907 | 10,837 | 11,037 | 11,665 | +5.7% | +9.2% | |
| Net debt / TTM EBITDA | 5.56× | 5.56× | 5.55× | 5.63× | 5.51× | 5.68× | 5.50× | 5.47× | -0.6% | -2.7% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM15,489
TOTAL DEBT+362
CASH & EQUIVALENTS-54
TO15,797
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 2026-07-29 ↗