Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 28% to $12.4B — the lowest of its last 8 readings, and stands at 1.26× annualized EBITDA.
CASH
+66.2%
13,311
TOTAL DEBT
+1.8%
25,714
NET DEBT
-28.1%
12,403
NET DEBT / ANN. EBITDA
-26.6%
1.26×
| Balance sheet | TTM 24-08 | TTM 24-11 | TTM 25-02 | TTM 25-05 | TTM 25-08 | TTM 25-11 | TTM 26-02 | vs prior TTM | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 5,943 | 5,029 | 5,135 | 5,502 | 6,166 | 6,570 | 8,008 | 13,311 | +66.2% | +141.9% | |
| Accounts receivable | 10,312 | 10,737 | 10,230 | 11,368 | 11,516 | 12,159 | 11,807 | 12,672 | +7.3% | +11.5% | |
| Other current assets | 1,228 | 1,335 | 1,232 | 914 | 1,058 | 1,293 | 1,351 | 1,251 | -7.4% | +36.9% | |
| Total current assets | 18,094 | 17,721 | 17,214 | 18,386 | 19,344 | 20,653 | 25,477 | 27,903 | +9.5% | +51.8% | |
| Current ratio | 1.28× | 1.23× | 1.24× | 1.19× | 1.25× | 1.27× | 1.47× | 1.48× | +0.1% | +23.7% | |
| Goodwill | 6,512 | 6,290 | 6,332 | 6,603 | 6,672 | 6,626 | 6,758 | 6,733 | -0.4% | +2.0% | |
| Property, plant & equipment | 41,255 | 41,006 | 40,964 | 41,642 | 41,384 | 41,322 | 41,539 | 42,044 | +1.2% | +1.0% | |
| Total assets | 86,711 | 85,481 | 85,043 | 87,627 | 88,416 | 89,181 | 94,733 | 98,937 | +4.4% | +12.9% | |
| Return on assets (annualized) | 4.7% | 4.5% | 4.6% | 4.7% | 4.7% | 4.9% | 4.7% | 4.5% | -5.3% | -4.1% | |
| Accounts payable | 3,738 | 3,896 | 3,604 | 3,692 | 4,223 | 4,664 | 4,154 | 4,327 | +4.2% | +17.2% | |
| Accrued liabilities | 4,905 | 4,658 | 4,556 | 4,995 | 5,494 | 5,306 | 5,008 | 5,725 | +14.3% | +14.6% | |
| Short-term debt | 622 | 592 | 611 | 1,428 | 883 | 901 | 2,422 | 1,676 | -30.8% | +17.4% | |
| Total current liabilities | 14,111 | 14,392 | 13,896 | 15,411 | 15,524 | 16,214 | 17,287 | 18,912 | +9.4% | +22.7% | |
| Long-term debt | 19,664 | 19,433 | 19,530 | 19,151 | 20,291 | 20,294 | 22,831 | 23,293 | +2.0% | +21.6% | |
| Total liabilities |
|
59,535 | 59,021 | 58,335 | 59,553 | 60,645 | 61,041 | 64,929 | 67,290 | +3.6% | +13.0% |
| Net debt |
|
14,343 | 14,996 | 15,006 | 15,077 | 15,008 | 14,625 | 17,245 | 12,403 | -28.1% | -17.7% |
| Stockholders' equity | 27,176 | 26,460 | 26,708 | 28,074 | 27,771 | 28,140 | 29,804 | 31,647 | +6.2% | +12.7% | |
| Net debt / TTM EBITDA | 1.52× | 1.62× | 1.62× | 1.59× | 1.56× | 1.47× | 1.72× | 1.26× | -26.6% | -20.7% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM17,245
TOTAL DEBT+461
CASH & EQUIVALENTS-5,303
TO12,403
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-K FILED 2026-07-20 ↗