Three-Statement Breakdown
NET DEBT UP
Net debt rose 13% to $4.4B, and stands at 0.66× annualized EBITDA.
CASH
+19.0%
8,306
TOTAL DEBT
+17.0%
12,728
NET DEBT
+13.4%
4,422
NET DEBT / ANN. EBITDA
+17.0%
0.66×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents |
RESTATED · WAS 7,449
10-Q
|
7,372 | 6,662 | 7,569 | 6,688 | 8,995 | 8,049 | 6,977 | 8,306 | +19.0% | +24.2% |
| Accounts receivable | 1,038 | 984 | 1,082 | 1,099 | 973 | 840 | 843 | 763 | -9.5% | -30.6% | |
| Other current assets |
RESTATED · WAS 1,765
10-Q
|
4,060 | 1,664 | 1,888 | 2,094 | 1,980 | 1,827 | 1,779 | 1,823 | +2.5% | -12.9% |
| Total current assets |
RESTATED · WAS 61,092
10-Q
|
62,673 | 58,206 | 60,611 | 59,879 | 60,176 | 59,759 | 59,995 | 62,346 | +3.9% | +4.1% |
| Current ratio | 1.25× | 1.28× | 1.30× | 1.33× | 1.34× | 1.29× | 1.26× | 1.29× | +2.3% | -3.1% | |
| Goodwill | 10,996 | 10,837 | 10,910 | 10,976 | 10,941 | 10,864 | 10,946 | 10,929 | -0.2% | -0.4% | |
| Property, plant & equipment | 1,496 | 1,508 | 1,537 | 1,625 | 1,656 | 1,700 | 1,708 | 1,731 | +1.3% | +6.5% | |
| Total assets |
RESTATED · WAS 81,611
10-Q
|
83,511 | 78,725 | 81,274 | 79,777 | 79,801 | 80,173 | 80,546 | 82,737 | +2.7% | +3.7% |
| Return on assets (annualized) | 4.8% | 5.7% | 6.3% | 6.3% | 6.3% | 7.2% | 5.5% | 5.3% | -3.4% | -15.6% | |
| Accounts payable | 165 | 227 | 175 | 221 | 208 | 240 | 162 | 208 | +28.4% | -5.9% | |
| Accrued liabilities |
RESTATED · WAS 6,005
10-Q
|
8,921 | 5,592 | 5,242 | 3,906 | 4,048 | 4,409 | 5,974 | 3,950 | -33.9% | +1.1% |
| Short-term debt |
NOT DISCLOSED
10-Q
|
— | — | — | — | — | 1,596 | — | 2,505 | — | — |
| Total current liabilities |
RESTATED · WAS 48,376
10-Q
|
50,268 | 45,490 | 46,622 | 45,050 | 44,924 | 46,443 | 47,637 | 48,406 | +1.6% | +7.4% |
| Long-term debt | 9,976 | 9,879 | 11,417 | 11,296 | 11,276 | 9,987 | 9,409 | 10,895 | +15.8% | -3.5% | |
| Total liabilities | 63,337 | 58,308 | 61,020 | 59,576 | 59,603 | 59,917 | 60,522 | 62,917 | +4.0% | +5.6% | |
| Net debt | 2,604 | 3,217 | 3,848 | 4,608 | 2,281 | 1,938 | 3,899 | 4,422 | +13.4% | -4.0% | |
| Stockholders' equity | 20,174 | 20,417 | 20,254 | 20,201 | 20,198 | 20,256 | 20,024 | 19,820 | -1.0% | -1.9% | |
| Net debt / TTM EBITDA | 0.40× | 0.48× | 0.54× | 0.66× | 0.32× | 0.28× | 0.56× | 0.66× | +17.0% | -0.0% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM3,899
TOTAL DEBT+1,852
CASH & EQUIVALENTS-1,329
TO4,422
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 ↗