Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 2.1% to $20.1B.
CASH
-14.5%
483
TOTAL DEBT
-2.5%
20,611
NET DEBT
-2.1%
20,128
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 | 473 | 555 | 1,777 | 398 | 328 | 622 | 565 | 483 | -14.5% | +21.4% | |
| Accounts receivable | 4,886 | 4,619 | 5,094 | 5,486 | 5,556 | 5,387 | 6,366 | 6,673 | +4.8% | +21.6% | |
| Inventories | 4,178 | 4,227 | 4,392 | 4,581 | 4,613 | 4,721 | 5,146 | 5,417 | +5.3% | +18.2% | |
| Other current assets | 1,094 | 874 | 1,009 | 1,246 | 1,397 | 1,444 | 1,743 | 1,987 | +14.0% | +59.5% | |
| Total current assets | 12,152 | 11,801 | 12,434 | 11,897 | 12,131 | 12,355 | 14,005 | 14,772 | +5.5% | +24.2% | |
| Current ratio | 1.53× | 1.50× | 1.31× | 1.24× | 1.28× | 1.32× | 1.19× | 1.24× | +4.0% | +0.0% | |
| Goodwill | 15,044 | 14,713 | 14,851 | 15,790 | 15,806 | 15,769 | 21,402 | 20,229 | -5.5% | +28.1% | |
| Property, plant & equipment | 3,711 | 3,729 | 3,765 | 4,032 | 4,068 | 4,316 | 4,574 | 4,702 | +2.8% | +16.6% | |
| Total assets | 39,236 | 38,381 | 39,206 | 40,507 | 40,650 | 41,251 | 55,085 | 56,181 | +2.0% | +38.7% | |
| Return on assets (annualized) | 9.6% | 9.9% | 10.0% | 9.7% | 9.7% | 9.9% | 7.2% | 6.8% | -5.9% | -29.7% | |
| Accounts payable | 3,609 | 3,678 | 3,654 | 3,762 | 3,826 | 4,168 | 4,910 | 5,421 | +10.4% | +44.1% | |
| Short-term debt | 714 | 674 | 1,666 | 1,134 | 1,136 | 1,136 | 84 | 11 | -86.9% | -99.0% | |
| Total current liabilities | 7,941 | 7,857 | 9,522 | 9,594 | 9,474 | 9,370 | 11,741 | 11,909 | +1.4% | +24.1% | |
| Long-term debt | 8,678 | 8,478 | 7,609 | 8,751 | 8,756 | 8,758 | 18,535 | 18,509 | -0.1% | +111.5% | |
| Total liabilities |
|
20,074 | 19,850 | 20,659 | 21,860 | 21,765 | 21,782 | 35,320 | 35,882 | +1.6% | +64.1% |
| Net debt |
|
8,922 | 8,597 | 8,303 | 10,598 | 10,325 | 9,273 | 20,564 | 20,128 | -2.1% | +89.9% |
| Stockholders' equity | 19,162 | 18,531 | 18,547 | 18,647 | 18,885 | 19,469 | 19,765 | 20,299 | +2.7% | +8.9% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM20,564
TOTAL DEBT-518
CASH & EQUIVALENTS+82
TO20,128
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 2026-07-31 ↗