Three-Statement Breakdown
NET DEBT UP
Net debt rose 3.3% to $52.5B — the highest of its last 8 readings.
CASH
+22.5%
375
TOTAL DEBT
+3.4%
52,836
NET DEBT
+3.3%
52,461
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents |
RESTATED · WAS 203
10-Q
|
246 | 203 | 257 | 227 | 1,068 | 197 | 306 | 375 | +22.5% | +65.0% |
| Accounts receivable |
RESTATED · WAS 2,632
10-Q
|
2,597 | 2,632 | 2,618 | 2,797 | 2,833 | 2,867 | 2,970 | 3,035 | +2.2% | +8.5% |
| Inventories |
NOT DISCLOSED
10-Q
|
— | — | — | — | — | 1,046 | — | 1,183 | — | — |
| Other current assets |
RESTATED · WAS 286
10-Q
|
448 | 287 | 325 | 284 | 261 | 212 | 385 | 299 | -22.3% | +5.3% |
| Total current assets |
RESTATED · WAS 5,789
10-Q
|
6,021 | 5,789 | 5,937 | 6,322 | 6,860 | 6,052 | 6,623 | 7,134 | +7.7% | +12.8% |
| Current ratio | 0.57× | 0.44× | 0.42× | 0.55× | 0.69× | 0.45× | 0.53× | 0.50× | -4.2% | -8.8% | |
| Goodwill |
RESTATED · WAS 52
10-Q
|
52 | 53 | 52 | 52 | 52 | 53 | 53 | 53 | +0.0% | +1.0% |
| Property, plant & equipment |
NOT DISCLOSED
RESTATED · WAS 715
|
80,074 | 715 | — | — | — | 736 | — | — | — | — |
| Total assets | 100,119 | 103,078 | 104,395 | 107,778 | 110,254 | 114,460 | 117,776 | 121,570 | +3.2% | +12.8% | |
| Return on assets (annualized) | 3.8% | 2.6% | 3.1% | 4.8% | 3.6% | 2.1% | 3.1% | 2.5% | -19.9% | -48.6% | |
| Accounts payable |
RESTATED · WAS 2,638
10-Q
|
2,266 | 2,638 | 2,381 | 2,714 | 2,807 | 3,429 | 3,148 | 3,969 | +26.1% | +46.2% |
| Short-term debt | 2,827 | 3,335 | 4,179 | 3,212 | 1,899 | 3,194 | 2,704 | 2,821 | +4.3% | -12.2% | |
| Total current liabilities |
RESTATED · WAS 13,009
10-Q
|
10,648 | 13,009 | 14,242 | 11,443 | 9,998 | 13,314 | 12,594 | 14,155 | +12.4% | +23.7% |
| Long-term debt |
RESTATED · WAS 39,308
10-Q
|
39,148 | 39,308 | 38,811 | 41,313 | 44,239 | 44,128 | 46,850 | 47,987 | +2.4% | +16.2% |
| Total liabilities | 73,394 | 76,054 | 76,984 | 76,760 | 78,714 | 82,204 | 84,747 | 88,217 | +4.1% | +14.9% | |
| Net debt | 43,388 | 44,964 | 46,079 | 45,800 | 46,228 | 48,633 | 50,803 | 52,461 | +3.3% | +14.5% | |
| Temporary equity |
NOT DISCLOSED
|
— | 38 | 47 | 51 | 61 | — | — | — | — | — |
| Stockholders' equity |
RESTATED · WAS 30,968
10-Q
|
26,659 | 26,986 | 27,364 | 30,968 | 31,479 | 32,218 | 32,978 | 33,289 | +0.9% | +7.5% |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM50,803
TOTAL DEBT+1,727
CASH & EQUIVALENTS-69
TO52,461
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 2026-07-30 ↗