Three-Statement Breakdown
NET DEBT UP
Net debt rose 3.2% to $9.7B — the highest of its last 8 readings, and stands at 4.66× annualized EBITDA.
CASH
+314.5%
521
TOTAL DEBT
+7.3%
10,251
NET DEBT
+3.2%
9,730
NET DEBT / ANN. EBITDA
+89.9%
4.66×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 307 | 585 | 544 | 709 | 203 | 367 | 126 | 521 | +314.5% | -26.6% | |
| Accounts receivable | 366 | 629 | 661 | 400 | 376 | 731 | 645 | 469 | -27.2% | +17.5% | |
| Other current assets | 288 | 457 | 288 | 300 | 302 | 374 | 354 | 351 | -0.9% | +17.1% | |
| Total current assets | 1,132 | 1,828 | 1,591 | 1,552 | 1,053 | 1,636 | 1,262 | 1,501 | +18.9% | -3.3% | |
| Current ratio | 0.94× | 1.56× | 1.33× | 1.37× | 0.77× | 1.13× | 1.00× | 0.81× | -18.9% | -40.7% | |
| Goodwill | 731 | 731 | 731 | 731 | 731 | 731 | 731 | 731 | +0.0% | +0.0% | |
| Property, plant & equipment | 22,204 | 22,962 | 23,632 | 24,378 | 25,293 | 26,268 | 27,070 | 28,016 | +3.5% | +14.9% | |
| Total assets | 25,194 | 26,497 | 26,980 | 27,713 | 28,250 | 29,798 | 30,380 | 31,586 | +4.0% | +14.0% | |
| Return on assets (annualized) | 2.1% | 5.3% | 7.2% | 2.7% | 2.5% | 5.4% | 7.7% | 3.1% | -59.9% | +14.2% | |
| Accounts payable |
NOT DISCLOSED
|
342 | — | — | — | 381 | — | — | — | — | — |
| Accrued liabilities | 84 | 453 | 445 | 398 | 88 | 617 | 467 | 437 | -6.5% | +9.8% | |
| Short-term debt | 2 | 12 | 12 | 12 | 12 | 2 | 2 | 503 | +20883.0% | +4179.5% | |
| Total current liabilities | 1,206 | 1,175 | 1,199 | 1,130 | 1,363 | 1,447 | 1,258 | 1,844 | +46.6% | +63.2% | |
| Long-term debt | 7,784 | 8,413 | 8,414 | 8,908 | 8,907 | 9,554 | 9,554 | 9,749 | +2.0% | +9.4% | |
| Total liabilities |
|
13,037 | 13,717 | 13,842 | 14,327 | 14,691 | 15,516 | 15,471 | 16,327 | +5.5% | +14.0% |
| Net debt |
|
7,478 | 7,841 | 7,882 | 8,210 | 8,716 | 9,189 | 9,431 | 9,730 | +3.2% | +18.5% |
| Stockholders' equity | 12,158 | 12,780 | 13,138 | 13,386 | 13,559 | 14,283 | 14,909 | 15,258 | +2.3% | +14.0% | |
| Net debt / TTM EBITDA | 5.22× | 3.06× | 2.43× | 4.69× | 5.38× | 3.24× | 2.45× | 4.66× | +89.9% | -0.6% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM9,431
TOTAL DEBT+695
CASH & EQUIVALENTS-395
ROUNDING-1
TO9,730
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 2026-08-05 ↗