Three-Statement Breakdown
NET DEBT UP
Net debt rose 3.4% to $11.4B — the highest of its last 8 readings, and stands at 5.32× annualized EBITDA.
CASH
+42.4%
9
TOTAL DEBT
+3.4%
11,369
NET DEBT
+3.4%
11,360
NET DEBT / ANN. EBITDA
+2.7%
5.32×
| Balance sheet | TTM 24-09 | TTM 24-12 | TTM 25-03 | TTM 25-06 | TTM 25-09 | TTM 25-12 | TTM 26-03 | vs prior TTM | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 49 | 4 | 10 | 19 | 31 | 7 | 6 | 9 | +42.4% | -51.6% | |
| Other current assets | 87 | 75 | 91 | 103 | 75 | 109 | 152 | 179 | +17.6% | +73.8% | |
| Total current assets | 2,265 | 1,689 | 1,589 | 1,788 | 2,001 | 1,704 | 1,615 | 2,003 | +24.0% | +12.0% | |
| Current ratio | 0.71× | 0.59× | 0.50× | 0.52× | 0.67× | 0.54× | 0.60× | 0.59× | -0.8% | +13.9% | |
| Property, plant & equipment | 16,385 | 16,834 | 16,998 | 17,204 | 17,316 | 18,358 | 18,470 | 18,611 | +0.8% | +8.2% | |
| Total assets | 26,310 | 26,103 | 27,236 | 29,235 | 29,893 | 30,032 | 30,691 | 32,577 | +6.1% | +11.4% | |
| Return on assets (annualized) | 2.4% | 2.4% | 2.2% | 2.0% | 2.0% | 2.1% | 2.2% | 2.0% | -8.1% | -1.5% | |
| Accounts payable | 429 | 485 | 599 | 669 | 537 | 680 | 602 | 642 | +6.6% | -4.1% | |
| Short-term debt | 624 | 800 | 800 | 350 | 600 | 600 | 600 | 775 | +29.2% | +121.4% | |
| Total current liabilities | 3,197 | 2,844 | 3,168 | 3,427 | 2,965 | 3,161 | 2,696 | 3,372 | +25.1% | -1.6% | |
| Long-term debt | 8,056 | 8,059 | 8,061 | 8,507 | 9,204 | 9,206 | 9,802 | 9,776 | -0.3% | +14.9% | |
| Total liabilities |
|
19,583 | 19,245 | 20,390 | 22,407 | 22,682 | 22,945 | 23,580 | 25,502 | +8.2% | +13.8% |
| Net debt |
|
8,631 | 9,423 | 9,721 | 10,243 | 10,449 | 10,556 | 10,989 | 11,360 | +3.4% | +10.9% |
| Stockholders' equity | 6,726 | 6,857 | 6,846 | 6,828 | 7,211 | 7,087 | 7,111 | 7,075 | -0.5% | +3.6% | |
| Net debt / TTM EBITDA | 4.47× | 4.79× | 4.90× | 5.18× | 5.21× | 5.18× | 5.18× | 5.32× | +2.7% | +2.8% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM10,989
TOTAL DEBT+374
CASH & EQUIVALENTS-3
TO11,360
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 ↗