Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 26% to $4.6B — the lowest of its last 8 readings, and stands at 2.04× annualized EBITDA.
CASH
-76.0%
761
TOTAL DEBT
-42.7%
5,354
NET DEBT
-25.6%
4,593
NET DEBT / ANN. EBITDA
-16.9%
2.04×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents |
RESTATED · WAS 1,851
10-Q
|
1,054 | 1,573 | 1,100 | 1,448 | 1,640 | 1,575 | 3,173 | 761 | -76.0% | -47.4% |
| Accounts receivable |
RESTATED · WAS 3,477
10-Q
|
3,653 | 3,261 | 3,549 | 3,717 | 3,713 | 1,910 | 3,798 | 2,434 | -35.9% | -34.5% |
| Inventories |
RESTATED · WAS 2,561
10-Q
|
2,550 | 2,320 | 2,429 | 2,475 | 2,597 | 1,789 | 2,746 | 2,038 | -25.8% | -17.7% |
| Other current assets |
RESTATED · WAS 853
10-Q
|
640 | 671 | 659 | 732 | 807 | 627 | 999 | 766 | -23.3% | +4.6% |
| Total current assets | 8,688 | 7,826 | 7,738 | 8,373 | 8,760 | 8,745 | 10,720 | 6,003 | -44.0% | -28.3% | |
| Current ratio | 1.50× | 1.53× | 1.61× | 1.76× | 1.79× | 1.74× | 2.11× | 2.02× | -4.6% | +14.5% | |
| Goodwill |
RESTATED · WAS 4,596
10-Q
|
5,170 | 5,024 | 5,088 | 5,248 | 4,593 | 4,008 | 4,548 | 3,937 | -13.4% | -25.0% |
| Property, plant & equipment |
RESTATED · WAS 3,774
10-Q
|
3,797 | 3,698 | 3,675 | 3,754 | 3,720 | 2,872 | 3,685 | 2,756 | -25.2% | -26.6% |
| Total assets | 24,766 | 23,458 | 23,102 | 23,942 | 23,497 | 23,413 | 25,203 | 17,996 | -28.6% | -24.8% | |
| Return on assets (annualized) | 5.9% | 4.6% | -0.2% | 6.6% | -6.0% | 2.4% | 3.0% | 5.5% | +83.8% | -16.0% | |
| Accounts payable |
RESTATED · WAS 3,157
10-Q
|
2,989 | 2,870 | 2,890 | 3,039 | 3,130 | 1,623 | 3,204 | 1,910 | -40.4% | -37.2% |
| Accrued liabilities |
RESTATED · WAS 1,799
10-Q
|
1,558 | 1,752 | 1,663 | 1,680 | 1,738 | 1,191 | 1,763 | 1,042 | -40.9% | -38.0% |
| Short-term debt |
RESTATED · WAS 81
10-Q
|
1,257 | 509 | 241 | 32 | 17 | 23 | 102 | 23 | -77.5% | -28.1% |
| Total current liabilities | 5,804 | 5,131 | 4,794 | 4,751 | 4,885 | 5,037 | 5,069 | 2,975 | -41.3% | -37.4% | |
| Long-term debt |
RESTATED · WAS 7,470
10-Q
|
8,283 | 7,843 | 7,646 | 7,758 | 7,613 | 7,467 | 9,248 | 5,331 | -42.4% | -31.3% |
| Total liabilities | 15,568 | 14,373 | 13,848 | 13,967 | 13,933 | 13,914 | 15,681 | 9,243 | -41.1% | -33.8% | |
| Net debt | 8,486 | 6,892 | 6,787 | 6,342 | 5,990 | 6,078 | 6,177 | 4,593 | -25.6% | -27.6% | |
| Temporary equity | 99 | 92 | 95 | 103 | 102 | 102 | 99 | 0 | -100.0% | -100.0% | |
| Stockholders' equity | 9,099 | 8,993 | 9,159 | 9,872 | 9,462 | 9,397 | 9,423 | 8,753 | -7.1% | -11.3% | |
| Net debt / TTM EBITDA | 2.85× | 2.38× | 2.46× | 3.08× | 20.24× | 2.07× | 2.46× | 2.04× | -16.9% | -33.6% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM6,177
TOTAL DEBT-3,996
CASH & EQUIVALENTS+2,412
TO4,593
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 2026-08-04 ↗