Three-Statement Breakdown
NET DEBT UP
Net debt rose 4.3% to $16.1B — the highest of its last 8 readings, and stands at 5.88× annualized EBITDA.
CASH
+18.5%
22
TOTAL DEBT
+4.3%
16,142
NET DEBT
+4.3%
16,120
NET DEBT / ANN. EBITDA
-5.0%
5.88×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 35 | 22 | 35 | 28 | 28 | 20 | 18 | 22 | +18.5% | -21.6% | |
| Accounts receivable | 387 | 245 | 198 | 391 | 338 | 214 | 201 | 401 | +99.5% | +2.7% | |
| Other current assets | 60 | 45 | 55 | 44 | 61 | 47 | 64 | 94 | +47.0% | +113.5% | |
| Total current assets | 1,990 | 1,839 | 1,834 | 1,866 | 1,925 | 1,816 | 1,879 | 2,065 | +9.9% | +10.7% | |
| Current ratio | 0.55× | 0.50× | 0.55× | 0.50× | 0.52× | 0.49× | 0.45× | 0.36× | -19.4% | -28.6% | |
| Goodwill | 2,337 | 2,337 | 2,337 | 2,337 | 2,337 | 2,337 | 2,337 | 2,337 | +0.0% | +0.0% | |
| Property, plant & equipment | 24,613 | 24,931 | 25,078 | 25,410 | 25,699 | 26,302 | 26,804 | 27,406 | +2.2% | +7.9% | |
| Total assets | 32,146 | 32,282 | 32,454 | 32,911 | 33,440 | 33,948 | 34,482 | 35,353 | +2.5% | +7.4% | |
| Return on assets (annualized) | 5.8% | 1.0% | 1.5% | 2.1% | 5.7% | 1.0% | 1.8% | 2.4% | +38.4% | +16.8% | |
| Accounts payable | 366 | 614 | 368 | 388 | 345 | 654 | 432 | 530 | +22.8% | +36.7% | |
| Short-term debt | 405 | 652 | 652 | 652 | 617 | 367 | 367 | 1,495 | +307.4% | +129.2% | |
| Total current liabilities | 3,607 | 3,662 | 3,314 | 3,710 | 3,733 | 3,696 | 4,218 | 5,751 | +36.3% | +55.0% | |
| Long-term debt | 11,571 | 11,809 | 12,406 | 12,398 | 12,446 | 13,039 | 13,147 | 12,316 | -6.3% | -0.7% | |
| Total liabilities |
|
22,090 | 22,293 | 22,486 | 22,912 | 23,108 | 23,681 | 24,275 | 25,078 | +3.3% | +9.5% |
| Net debt |
|
13,364 | 13,646 | 13,966 | 14,446 | 14,266 | 14,780 | 15,456 | 16,120 | +4.3% | +11.6% |
| Stockholders' equity | 10,056 | 9,989 | 9,968 | 9,999 | 10,332 | 10,268 | 10,206 | 10,276 | +0.7% | +2.8% | |
| Net debt / TTM EBITDA | 3.67× | 6.85× | 6.02× | 5.71× | 3.76× | 6.91× | 6.20× | 5.88× | -5.0% | +3.0% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM15,456
TOTAL DEBT+668
CASH & EQUIVALENTS-3
ROUNDING-1
TO16,120
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 ↗