Three-Statement Breakdown
NET DEBT UP
Net debt rose 2.1% to $24.3B — the highest of its last 8 readings.
CASH
-52.5%
192
TOTAL DEBT
+1.2%
24,541
NET DEBT
+2.1%
24,349
NET DEBT / ANN. EBITDA
—
—
| 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 | 203 | 125 | 894 | 186 | 334 | 132 | 404 | 192 | -52.5% | +3.2% | |
| Accounts receivable | 1,451 | 1,597 | 1,772 | 1,699 | 1,617 | 1,888 | 2,067 | 1,903 | -7.9% | +12.0% | |
| Inventories | 907 | 892 | 898 | 889 | 882 | 873 | 881 | 868 | -1.5% | -2.4% | |
| Other current assets | 27 | 16 | 23 | 17 | 24 | 11 | 9 | 20 | +122.2% | +17.6% | |
| Total current assets | 3,992 | 4,235 | 4,799 | 4,588 | 4,679 | 4,596 | 4,409 | 4,554 | +3.3% | -0.7% | |
| Current ratio | 0.68× | 0.65× | 0.82× | 1.00× | 0.93× | 0.80× | 0.97× | 0.88× | -9.5% | -12.4% | |
| Property, plant & equipment | 39,601 | 40,064 | 40,276 | 40,764 | 41,387 | 42,064 | 42,428 | 42,931 | +1.2% | +5.3% | |
| Total assets | 54,080 | 54,640 | 55,575 | 56,024 | 56,913 | 57,576 | 57,945 | 58,813 | +1.5% | +5.0% | |
| Return on assets (annualized) | 3.8% | 3.2% | 3.3% | 3.5% | 3.7% | 3.7% | 3.9% | 3.4% | -12.4% | -3.2% | |
| Accounts payable | 1,121 | 1,136 | 1,094 | 1,175 | 1,308 | 1,489 | 1,204 | 1,305 | +8.4% | +11.1% | |
| Short-term debt | 2,400 | 2,150 | 2,600 | 1,000 | 875 | 875 | 425 | 850 | +100.0% | -15.0% | |
| Total current liabilities | 5,858 | 6,505 | 5,819 | 4,582 | 5,009 | 5,740 | 4,550 | 5,193 | +14.1% | +13.3% | |
| Long-term debt | 18,960 | 18,964 | 20,398 | 21,639 | 21,666 | 21,670 | 22,665 | 22,741 | +0.3% | +5.1% | |
| Total liabilities |
|
37,985 | 38,526 | 39,205 | 39,353 | 39,904 | 40,594 | 40,642 | 41,484 | +2.1% | +5.4% |
| Net debt |
|
21,704 | 22,582 | 22,504 | 23,103 | 23,036 | 23,942 | 23,851 | 24,349 | +2.1% | +5.4% |
| Stockholders' equity | 16,095 | 16,114 | 16,370 | 16,671 | 17,009 | 16,982 | 17,303 | 17,329 | +0.2% | +3.9% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM23,851
TOTAL DEBT+286
CASH & EQUIVALENTS+212
TO24,349
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 ↗