Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $42.2B, and stands at 5.47× annualized EBITDA.
CASH
+44.0%
242
TOTAL DEBT
+2.1%
42,403
NET DEBT
+1.9%
42,161
NET DEBT / ANN. EBITDA
+0.9%
5.47×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 200 | 193 | 1,318 | 140 | 364 | 158 | 168 | 242 | +44.0% | +72.9% | |
| Accounts receivable | 2,780 | 2,169 | 1,864 | 1,902 | 2,284 | 1,463 | 1,577 | 1,819 | +15.3% | -4.4% | |
| Inventories | 533 | 538 | 539 | 523 | 524 | 535 | 542 | 567 | +4.6% | +8.4% | |
| Other current assets | 319 | 418 | 377 | 419 | 440 | 745 | 789 | 570 | -27.8% | +36.0% | |
| Total current assets | 7,444 | 7,155 | 7,427 | 6,950 | 7,728 | 7,686 | 7,176 | 7,345 | +2.4% | +5.7% | |
| Current ratio | 0.88× | 0.85× | 0.96× | 0.87× | 0.82× | 0.73× | 0.74× | 0.66× | -10.5% | -24.1% | |
| Property, plant & equipment | 58,298 | 59,254 | 60,154 | 60,999 | 61,788 | 63,328 | 64,214 | 65,106 | +1.4% | +6.7% | |
| Total assets | 84,749 | 85,579 | 88,420 | 88,813 | 90,489 | 94,026 | 94,475 | 96,171 | +1.8% | +8.3% | |
| Return on assets (annualized) | 2.4% | 1.6% | 6.5% | 1.5% | 3.7% | 7.9% | 2.2% | 2.2% | -1.2% | +43.8% | |
| Accounts payable | 2,185 | 2,000 | 2,156 | 1,962 | 2,346 | 2,344 | 2,413 | 2,159 | -10.5% | +10.0% | |
| Accrued liabilities | 452 | 422 | 495 | 520 | 436 | 473 | 504 | 558 | +10.7% | +7.3% | |
| Short-term debt | 2,548 | 2,049 | 2,999 | 2,699 | 1,899 | 1,928 | 2,996 | 3,797 | +26.7% | +40.7% | |
| Total current liabilities | 8,507 | 8,439 | 7,769 | 7,965 | 9,419 | 10,536 | 9,700 | 11,092 | +14.4% | +39.3% | |
| Long-term debt | 32,303 | 33,534 | 35,387 | 34,971 | 34,479 | 36,070 | 37,311 | 37,085 | -0.6% | +6.0% | |
| Total liabilities | 66,642 | 67,839 | 69,623 | 69,952 | 71,159 | 74,767 | 75,591 | 77,078 | +2.0% | +10.2% | |
| Net debt | 35,219 | 36,388 | 37,073 | 38,230 | 37,893 | 40,230 | 41,381 | 42,161 | +1.9% | +10.3% | |
| Stockholders' equity | 18,107 | 17,740 | 18,797 | 18,861 | 19,330 | 19,259 | 18,884 | 19,093 | +1.1% | +1.2% | |
| Net debt / TTM EBITDA | 5.16× | 6.18× | 3.22× | 5.97× | 4.13× | 2.83× | 5.42× | 5.47× | +0.9% | -8.3% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM41,381
TOTAL DEBT+854
CASH & EQUIVALENTS-74
TO42,161
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 2026-07-30 ↗