Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $13.5B, and stands at 4.03× annualized EBITDA.
CASH
-16.2%
1,627
TOTAL DEBT
-2.1%
15,156
NET DEBT
-0.1%
13,529
NET DEBT / ANN. EBITDA
+16.5%
4.03×
| Balance sheet | 24-09 | 25-03 | 25-06 | 25-08 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents |
NOT DISCLOSED
10-Q
|
— | — | — | — | 3,263 | 3,274 | 1,941 | 1,627 | -16.2% | — |
| Accounts receivable |
NOT DISCLOSED
10-Q
|
— | — | — | — | 6,302 | 6,615 | 6,850 | 6,178 | -9.8% | — |
| Other current assets |
NOT DISCLOSED
10-Q
|
— | — | — | — | 1,861 | 1,970 | 1,764 | 1,560 | -11.6% | — |
| Total current assets |
NOT DISCLOSED
10-Q
|
— | 0 | 0 | — | 13,202 | 13,320 | 11,555 | 11,020 | -4.6% | — |
| Current ratio |
NOT DISCLOSED
10-Q
|
— | — | — | — | 1.34× | 1.26× | 1.10× | 1.04× | -5.5% | — |
| Goodwill |
NOT DISCLOSED
10-Q
|
— | — | — | 10,488 | 984 | 1,600 | 1,622 | 2,034 | +25.4% | -80.6% |
| Property, plant & equipment |
NOT DISCLOSED
10-Q
|
— | — | — | — | 2,170 | 2,195 | 2,205 | 2,216 | +0.5% | — |
| Total assets |
NOT DISCLOSED
10-Q
|
— | 0 | 0 | — | 43,181 | 43,342 | 44,488 | 44,411 | -0.2% | — |
| Return on assets (annualized) |
NOT DISCLOSED
10-Q
|
— | — | — | — | -0.1% | -5.3% | 1.5% | 0.4% | -75.6% | — |
| Accounts payable |
NOT DISCLOSED
10-Q
|
— | — | — | — | 689 | 906 | 707 | 511 | -27.7% | — |
| Accrued liabilities |
NOT DISCLOSED
10-Q
|
— | — | — | — | 1,817 | 2,077 | 1,730 | 2,158 | +24.7% | — |
| Short-term debt |
NOT DISCLOSED
10-Q
|
— | — | — | — | 347 | 433 | 662 | 665 | +0.5% | — |
| Total current liabilities |
NOT DISCLOSED
10-Q
|
— | 0 | 0 | — | 9,884 | 10,599 | 10,503 | 10,600 | +0.9% | — |
| Long-term debt |
NOT DISCLOSED
10-Q
|
— | — | — | — | 13,286 | 13,225 | 14,821 | 14,491 | -2.2% | — |
| Total liabilities |
NOT DISCLOSED
|
— | -16,928 | -17,111 | — | 29,910 | 30,455 | 31,739 | 31,601 | -0.4% | — |
| Net debt |
NOT DISCLOSED
|
— | — | — | — | 10,370 | 10,384 | 13,542 | 13,529 | -0.1% | — |
| Stockholders' equity | 17,075 | 16,928 | 17,111 | 17,313 | 13,271 | 12,887 | 12,749 | 12,810 | +0.5% | -26.0% | |
| Net debt / TTM EBITDA |
NOT DISCLOSED
10-Q
|
— | — | — | — | 5.52× | 103.84× | 3.46× | 4.03× | +16.5% | — |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM13,542
TOTAL DEBT-327
CASH & EQUIVALENTS+314
TO13,529
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 ↗