Three-Statement Breakdown
NET DEBT UP
Net debt rose 148% to $5.2B, and stands at 0.35× annualized EBITDA.
CASH
-25.8%
9,099
TOTAL DEBT
-0.4%
14,309
NET DEBT
+148.0%
5,210
NET DEBT / ANN. EBITDA
+140.6%
0.35×
| 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 | 7,457 | 7,805 | 7,200 | 8,177 | 9,287 | 9,034 | 12,260 | 9,099 | -25.8% | +11.3% | |
| Other current assets | 2,905 | 3,517 | 3,327 | 3,603 | 3,639 | 3,958 | 4,783 | 4,725 | -1.2% | +31.2% | |
| Total current assets | 12,129 | 13,100 | 11,698 | 11,993 | 12,963 | 13,020 | 17,071 | 13,853 | -18.8% | +15.5% | |
| Current ratio | 1.13× | 1.22× | 1.20× | 1.34× | 1.33× | 1.19× | 1.41× | 1.14× | -18.9% | -14.9% | |
| Property, plant & equipment | 1,568 | 1,594 | 1,644 | 1,744 | 1,838 | 2,004 | 2,148 | 2,399 | +11.7% | +37.6% | |
| Total assets | 52,282 | 53,630 | 52,088 | 53,100 | 54,935 | 55,597 | 61,016 | 58,450 | -4.2% | +10.1% | |
| Return on assets (annualized) | 14.9% | 16.2% | 17.8% | 19.3% | 19.0% | 19.8% | 21.9% | 23.4% | +6.5% | +21.0% | |
| Accounts payable | 642 | 900 | 614 | 633 | 793 | 901 | 895 | 815 | -9.0% | +28.7% | |
| Accrued liabilities | 2,242 | 2,157 | 2,360 | 2,489 | 3,111 | 3,221 | 4,442 | 3,173 | -28.6% | +27.4% | |
| Short-term debt | 1,820 | 1,784 | 1,006 | 0 | 0 | 999 | 999 | 2,484 | +148.6% | — | |
| Total current liabilities | 10,707 | 10,755 | 9,719 | 8,942 | 9,732 | 10,981 | 12,132 | 12,135 | +0.0% | +35.7% | |
| Long-term debt | 14,161 | 13,798 | 14,011 | 14,453 | 14,463 | 13,464 | 13,361 | 11,826 | -11.5% | -18.2% | |
| Total liabilities | 29,561 | 28,887 | 28,060 | 28,148 | 28,981 | 28,982 | 29,890 | 28,298 | -5.3% | +0.5% | |
| Net debt | 8,524 | 7,778 | 7,817 | 6,276 | 5,176 | 5,429 | 2,101 | 5,210 | +148.0% | -17.0% | |
| Stockholders' equity | 22,721 | 24,744 | 24,028 | 24,952 | 25,954 | 26,615 | 31,126 | 30,152 | -3.1% | +20.8% | |
| Net debt / TTM EBITDA | 0.85× | 0.72× | 0.68× | 0.50× | 0.40× | 0.40× | 0.15× | 0.35× | +140.6% | -28.8% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM2,101
TOTAL DEBT-51
CASH & EQUIVALENTS+3,161
ROUNDING-1
TO5,210
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 2026-07-17 ↗