Three-Statement Breakdown
NET DEBT UP
Net debt rose 4.0% to $27.5B — the highest of its last 8 readings, and stands at 7.20× annualized EBITDA.
CASH
-82.4%
42
TOTAL DEBT
+3.3%
27,584
NET DEBT
+4.0%
27,542
NET DEBT / ANN. EBITDA
-2.6%
7.20×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 969 | 24 | 33 | 32 | 34 | 208 | 238 | 42 | -82.4% | +31.2% | |
| Accounts receivable | 1,407 | 1,690 | 1,731 | 1,597 | 1,397 | 2,031 | 1,916 | 1,683 | -12.2% | +5.4% | |
| Inventories | 898 | 802 | 915 | 998 | 1,110 | 994 | 1,026 | 1,056 | +2.9% | +5.8% | |
| Other current assets |
RESTATED · WAS 143
10-Q
|
346 | 235 | 271 | 181 | 154 | 261 | 340 | 240 | -29.4% | +32.6% |
| Total current assets | 5,617 | 3,607 | 3,617 | 3,539 | 3,762 | 4,348 | 4,392 | 4,050 | -7.8% | +14.4% | |
| Current ratio | 0.83× | 0.71× | 0.87× | 0.94× | 1.15× | 0.80× | 0.95× | 0.80× | -15.8% | -14.3% | |
| Goodwill | 1,993 | 1,993 | 1,993 | 1,993 | 1,993 | 1,993 | 1,993 | 1,993 | +0.0% | +0.0% | |
| Property, plant & equipment | 30,068 | 30,893 | 31,099 | 31,617 | 32,653 | 33,653 | 34,418 | 35,496 | +3.1% | +12.3% | |
| Total assets | 49,806 | 48,846 | 49,555 | 50,248 | 52,028 | 54,066 | 55,108 | 56,234 | +2.0% | +11.9% | |
| Return on assets (annualized) | 3.8% | 2.4% | 3.6% | 1.8% | 3.2% | 2.7% | 1.8% | 2.0% | +11.9% | +10.0% | |
| Accounts payable | 1,290 | 1,387 | 1,300 | 1,380 | 1,312 | 1,753 | 1,628 | 1,697 | +4.2% | +23.0% | |
| Short-term debt | 3,201 | 1,296 | 946 | 248 | 326 | 1,356 | 1,507 | 1,689 | +12.1% | +581.0% | |
| Total current liabilities | 6,787 | 5,106 | 4,152 | 3,779 | 3,266 | 5,409 | 4,610 | 5,049 | +9.5% | +33.6% | |
| Long-term debt | 20,458 | 20,690 | 21,765 | 22,936 | 24,496 | 23,785 | 25,204 | 25,895 | +2.7% | +12.9% | |
| Total liabilities |
|
38,208 | 37,142 | 37,628 | 38,521 | 39,865 | 41,758 | 42,780 | 44,080 | +3.0% | +14.4% |
| Net debt |
|
23,656 | 23,029 | 23,191 | 23,749 | 25,004 | 25,815 | 26,473 | 27,542 | +4.0% | +16.0% |
| Stockholders' equity | 11,598 | 11,704 | 11,927 | 11,727 | 12,163 | 12,308 | 12,328 | 12,154 | -1.4% | +3.6% | |
| Net debt / TTM EBITDA | 6.19× | 5.76× | 5.39× | 6.76× | 5.77× | 5.48× | 7.39× | 7.20× | -2.6% | +6.5% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM26,473
TOTAL DEBT+873
CASH & EQUIVALENTS+196
TO27,542
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 2026-07-28 ↗