Three-Statement Breakdown
NET DEBT UP
Net debt rose 2.8% to $22.5B — the highest of its last 8 readings, and stands at 6.88× annualized EBITDA.
CASH
+9.6%
50
TOTAL DEBT
+2.8%
22,564
NET DEBT
+2.8%
22,514
NET DEBT / ANN. EBITDA
+70.9%
6.88×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 322 | 10 | 82 | 23 | 51 | 28 | 46 | 50 | +9.6% | +117.4% | |
| Accounts receivable | 1,176 | 1,669 | 1,812 | 1,496 | 1,270 | 2,063 | 1,914 | 1,529 | -20.1% | +2.2% | |
| Other current assets | 156 | 122 | 225 | 116 | 144 | 120 | 203 | 197 | -3.0% | +69.4% | |
| Total current assets | 2,619 | 2,912 | 2,943 | 2,599 | 2,515 | 3,285 | 2,981 | 2,782 | -6.7% | +7.0% | |
| Current ratio | 0.65× | 0.60× | 0.50× | 0.55× | 0.50× | 0.59× | 0.68× | 0.53× | -21.4% | -3.5% | |
| Goodwill | 3,053 | 3,053 | 3,053 | 3,053 | 3,053 | 3,053 | 3,053 | 3,053 | +0.0% | +0.0% | |
| Property, plant & equipment | 32,853 | 34,645 | 35,448 | 36,061 | 37,354 | 38,278 | 38,707 | 39,828 | +2.9% | +10.4% | |
| Total assets | 45,196 | 47,363 | 48,232 | 48,524 | 49,809 | 51,518 | 51,734 | 52,750 | +2.0% | +8.7% | |
| Return on assets (annualized) | 2.1% | 3.8% | 6.0% | 2.0% | 2.2% | 2.5% | 6.2% | 2.3% | -63.4% | +13.9% | |
| Accounts payable | 741 | 1,137 | 792 | 816 | 917 | 1,140 | 831 | 1,019 | +22.6% | +24.8% | |
| Short-term debt | 1,824 | 1,729 | 2,730 | 2,250 | 1,901 | 1,519 | 520 | 1,414 | +171.6% | -37.2% | |
| Total current liabilities | 4,009 | 4,842 | 5,863 | 4,698 | 5,050 | 5,593 | 4,389 | 5,208 | +18.7% | +10.9% | |
| Long-term debt | 16,889 | 17,178 | 16,162 | 17,110 | 17,663 | 18,498 | 19,382 | 19,216 | -0.9% | +12.3% | |
| Total liabilities |
|
32,805 | 34,561 | 34,805 | 34,854 | 35,798 | 37,466 | 37,165 | 38,177 | +2.7% | +9.5% |
| Net debt |
|
18,987 | 20,014 | 20,137 | 20,148 | 20,774 | 21,915 | 21,902 | 22,514 | +2.8% | +11.7% |
| Stockholders' equity | 12,391 | 12,802 | 13,427 | 13,670 | 14,011 | 14,053 | 14,569 | 14,573 | +0.0% | +6.6% | |
| Net debt / TTM EBITDA | 6.55× | 5.35× | 3.88× | 6.51× | 6.31× | 6.61× | 4.03× | 6.88× | +70.9% | +5.7% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM21,902
TOTAL DEBT+616
CASH & EQUIVALENTS-4
TO22,514
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 ↗