Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $103.1B, and stands at 6.45× annualized EBITDA.
CASH
+43.4%
2,866
TOTAL DEBT
+2.7%
105,939
NET DEBT
+1.9%
103,073
NET DEBT / ANN. EBITDA
-8.7%
6.45×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 2,263 | 1,487 | 2,419 | 1,728 | 2,391 | 2,812 | 1,998 | 2,866 | +43.4% | +65.9% | |
| Accounts receivable | 3,553 | 3,336 | 3,153 | 3,871 | 3,942 | 4,018 | 4,131 | 4,708 | +14.0% | +21.6% | |
| Inventories | 2,258 | 2,214 | 2,326 | 2,207 | 2,426 | 2,420 | 2,577 | 2,616 | +1.5% | +18.5% | |
| Other current assets |
RESTATED · WAS 1,186
10-Q
|
1,236 | 1,438 | 1,227 | 1,257 | 1,185 | 1,171 | 1,291 | 1,395 | +8.1% | +11.0% |
| Total current assets | 12,180 | 11,951 | 12,648 | 12,493 | 12,671 | 13,584 | 13,858 | 15,467 | +11.6% | +23.8% | |
| Current ratio | 0.41× | 0.47× | 0.55× | 0.54× | 0.55× | 0.60× | 0.54× | 0.53× | -1.5% | -1.5% | |
| Goodwill | 4,919 | 4,866 | 4,866 | 4,867 | 4,849 | 4,849 | 5,150 | 5,152 | +0.0% | +5.9% | |
| Property, plant & equipment | 134,309 | 138,852 | 142,223 | 145,742 | 150,043 | 156,197 | 162,361 | 170,452 | +5.0% | +17.0% | |
| Total assets | 186,013 | 190,144 | 194,264 | 198,830 | 204,354 | 212,721 | 221,424 | 232,807 | +5.1% | +17.1% | |
| Return on assets (annualized) | 4.0% | 2.5% | 1.7% | 4.1% | 4.8% | 2.9% | 3.9% | 5.4% | +37.0% | +32.4% | |
| Accounts payable | 4,884 | 6,982 | 4,753 | 4,197 | 4,976 | 7,583 | 5,743 | 6,558 | +14.2% | +56.3% | |
| Short-term debt | 7,557 | 8,061 | 7,642 | 5,705 | 3,591 | 3,500 | 3,837 | 5,413 | +41.1% | -5.1% | |
| Total current liabilities | 29,647 | 25,355 | 22,861 | 23,047 | 22,911 | 22,817 | 25,573 | 28,974 | +13.3% | +25.7% | |
| Long-term debt | 66,100 | 72,385 | 79,814 | 82,690 | 84,169 | 89,556 | 93,948 | 98,790 | +5.2% | +19.5% | |
| Total liabilities | 126,475 | 129,283 | 133,898 | 137,898 | 139,758 | 146,242 | 154,792 | 164,648 | +6.4% | +19.4% | |
| Net debt | 75,364 | 80,629 | 87,042 | 90,694 | 89,631 | 92,199 | 101,147 | 103,073 | +1.9% | +13.6% | |
| Temporary equity | 0 | 401 | 61 | 49 | 0 | 0 | 0 | 64 | — | +30.6% | |
| Stockholders' equity | 59,538 | 60,460 | 60,305 | 60,883 | 64,596 | 66,479 | 66,632 | 68,095 | +2.2% | +11.8% | |
| Net debt / TTM EBITDA | 4.19× | 8.22× | 6.49× | 6.15× | 4.85× | 7.20× | 7.07× | 6.45× | -8.7% | +4.8% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM101,147
TOTAL DEBT+2,794
CASH & EQUIVALENTS-868
TO103,073
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 2026-07-24 ↗