Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 25% to $24.7B.
CASH
-21.0%
8,435
TOTAL DEBT
-23.8%
33,130
NET DEBT
-24.8%
24,695
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | 24-06 | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 26,460 | 26,926 | 23,029 | 17,036 | 14,352 | 13,814 | 10,681 | 8,435 | -21.0% | -50.5% | |
| Accounts receivable | 43,071 | 41,505 | 35,282 | 46,303 | 41,792 | 45,285 | 35,744 | 61,783 | +72.8% | +33.4% | |
| Other current assets | 2,176 | 1,997 | 1,598 | 1,940 | 2,234 | 2,113 | 1,837 | 2,594 | +41.2% | +33.7% | |
| Total current assets | 96,238 | 94,349 | 91,990 | 91,233 | 85,108 | 88,505 | 83,382 | 97,787 | +17.3% | +7.2% | |
| Current ratio | 1.36× | 1.35× | 1.31× | 1.24× | 1.25× | 1.14× | 1.15× | 1.04× | -10.1% | -16.2% | |
| Property, plant & equipment | 298,283 | 299,543 | 294,318 | 292,646 | 295,356 | 298,388 | 299,373 | 298,781 | -0.2% | +2.1% | |
| Total assets | 460,707 | 461,916 | 453,475 | 451,908 | 447,597 | 454,340 | 448,980 | 464,410 | +3.4% | +2.8% | |
| Return on assets (annualized) | 8.0% | 7.5% | 6.7% | 6.8% | 6.3% | 6.6% | 5.8% | 3.6% | -37.8% | -47.2% | |
| Accounts payable |
NOT DISCLOSED
|
— | — | 36,145 | — | — | — | 36,049 | — | — | — |
| Accrued liabilities | 60,107 | 60,518 | 61,297 | 63,987 | 59,725 | 65,382 | 60,911 | 77,088 | +26.6% | +20.5% | |
| Short-term debt | 6,621 | 5,632 | 4,955 | 4,728 | 5,419 | 9,212 | 9,296 | 14,531 | +56.3% | +207.3% | |
| Total current liabilities | 70,763 | 69,993 | 70,307 | 73,829 | 68,161 | 77,850 | 72,330 | 94,378 | +30.5% | +27.8% | |
| Long-term debt | 36,565 | 36,918 | 36,755 | 32,823 | 33,570 | 32,824 | 34,241 | 33,130 | -3.2% | +0.9% | |
| Total liabilities | 184,441 | 185,516 | 182,869 | 182,102 | 177,635 | 186,117 | 182,354 | 203,414 | +11.5% | +11.7% | |
| Net debt | 10,105 | 9,992 | 18,618 | 15,787 | 19,218 | 19,010 | 32,819 | 24,695 | -24.8% | +56.4% | |
| Stockholders' equity | 276,266 | 276,400 | 270,606 | 269,806 | 269,962 | 268,223 | 266,626 | 260,996 | -2.1% | -3.3% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM32,819
TOTAL DEBT-10,370
CASH & EQUIVALENTS+2,246
TO24,695
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 2026-05-04 ↗