Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 12% to $9.5B — the lowest of its last 8 readings, and stands at 1.81× annualized EBITDA.
CASH
+157.8%
1,521
TOTAL DEBT
-3.2%
10,999
NET DEBT
-12.0%
9,478
NET DEBT / ANN. EBITDA
-13.1%
1.81×
| Balance sheet | TTM 24-09 | TTM 25-01 | TTM 25-03 | TTM 25-06 | TTM 25-10 | TTM 26-01 | TTM 26-04 | vs prior TTM | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 539 | 615 | 517 | 482 | 339 | 1,069 | 590 | 1,521 | +157.8% | +215.6% | |
| Accounts receivable | 1,042 | 1,072 | 1,501 | 1,437 | 1,528 | 1,371 | 1,912 | 1,950 | +2.0% | +35.7% | |
| Inventories | 1,399 | 1,330 | 1,252 | 1,258 | 1,291 | 1,219 | 1,234 | 1,272 | +3.1% | +1.1% | |
| Other current assets |
RESTATED · WAS 431
10-Q
|
462 | 461 | 478 | 481 | 477 | 484 | 702 | 656 | -6.6% | +36.4% |
| Total current assets | 8,302 | 8,218 | 7,596 | 7,608 | 7,593 | 8,593 | 8,894 | 10,083 | +13.4% | +32.5% | |
| Current ratio | 1.04× | 1.08× | 1.02× | 1.04× | 1.14× | 1.19× | 1.03× | 1.18× | +14.5% | +13.9% | |
| Goodwill | 20,433 | 20,325 | 20,337 | 20,372 | 20,370 | 20,010 | 19,999 | 19,996 | -0.0% | -1.8% | |
| Property, plant & equipment | 2,795 | 2,806 | 2,755 | 2,742 | 2,761 | 2,665 | 2,658 | 2,686 | +1.1% | -2.0% | |
| Total assets | 41,889 | 42,001 | 41,248 | 41,240 | 41,014 | 41,195 | 41,380 | 42,938 | +3.8% | +4.1% | |
| Return on assets (annualized) | 2.9% | 3.6% | 3.9% | 4.1% | 4.3% | 3.9% | 4.2% | 4.4% | +4.3% | +6.1% | |
| Accounts payable | 2,049 | 2,005 | 2,047 | 2,033 | 1,902 | 2,461 | 1,930 | 2,085 | +8.0% | +2.6% | |
| Short-term debt | 640 | 640 | 740 | 141 | 120 | 673 | 1,816 | 1,815 | -0.1% | +1187.2% | |
| Total current liabilities | 7,973 | 7,633 | 7,449 | 7,322 | 6,638 | 7,226 | 8,601 | 8,517 | -1.0% | +16.3% | |
| Long-term debt | 11,093 | 11,081 | 10,977 | 10,976 | 10,997 | 10,443 | 9,191 | 9,184 | -0.1% | -16.3% | |
| Total liabilities | 22,827 | 22,422 | 22,118 | 21,962 | 21,482 | 21,560 | 21,700 | 22,088 | +1.8% | +0.6% | |
| Net debt | 12,371 | 11,621 | 11,735 | 11,620 | 11,503 | 10,047 | 10,767 | 9,478 | -12.0% | -18.4% | |
| Temporary equity |
NOT DISCLOSED
10-Q
|
— | 0 | 0 | 0 | — | 0 | 0 | 968 | — | — |
| Stockholders' equity | 19,062 | 19,579 | 19,130 | 19,278 | 19,532 | 19,635 | 19,680 | 19,882 | +1.0% | +3.1% | |
| Net debt / TTM EBITDA | 4.39× | 2.55× | 2.51× | 2.44× | 2.36× | 1.99× | 2.09× | 1.81× | -13.1% | -25.7% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM10,767
TOTAL DEBT-358
CASH & EQUIVALENTS-931
TO9,478
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 2026-07-30 ↗