Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 12% to $4.1B — the lowest of its last 8 readings, and stands at 0.65× annualized EBITDA.
CASH
+21.6%
3,179
TOTAL DEBT
+0.0%
7,236
NET DEBT
-12.2%
4,057
NET DEBT / ANN. EBITDA
-30.7%
0.65×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 1,733 | 1,671 | 1,532 | 2,319 | 2,566 | 2,845 | 2,614 | 3,179 | +21.6% | +37.1% | |
| Accounts receivable | 5,387 | 5,181 | 5,680 | 5,874 | 5,640 | 5,818 | 6,528 | 6,585 | +0.9% | +12.1% | |
| Inventories | 6,134 | 5,742 | 6,123 | 6,287 | 6,256 | 5,822 | 6,126 | 6,397 | +4.4% | +1.7% | |
| Other current assets | 1,544 | 1,565 | 1,579 | 1,698 | 1,665 | 1,676 | 1,543 | 1,528 | -1.0% | -10.0% | |
| Total current assets | 15,316 | 14,752 | 15,540 | 16,933 | 16,720 | 16,925 | 17,379 | 18,434 | +6.1% | +8.9% | |
| Current ratio | 1.32× | 1.31× | 1.34× | 1.64× | 1.77× | 1.76× | 1.71× | 1.73× | +1.0% | +5.2% | |
| Goodwill | 2,412 | 2,370 | 2,397 | 2,433 | 2,222 | 2,224 | 2,219 | 2,222 | +0.1% | -8.7% | |
| Property, plant & equipment | 6,176 | 6,356 | 6,407 | 6,540 | 6,658 | 6,958 | 6,924 | 7,013 | +1.3% | +7.2% | |
| Total assets | 32,052 | 31,540 | 32,531 | 34,259 | 33,638 | 33,992 | 34,445 | 35,630 | +3.4% | +4.0% | |
| Return on assets (annualized) | 10.5% | 5.6% | 10.5% | 10.8% | 6.6% | 7.3% | 7.9% | 10.9% | +37.6% | +0.3% | |
| Accounts payable | 4,206 | 3,951 | 4,311 | 4,151 | 3,819 | 3,800 | 4,433 | 4,654 | +5.0% | +12.1% | |
| Accrued liabilities | 1,745 | 1,898 | 1,858 | 1,926 | 1,815 | 1,926 | 1,951 | 1,999 | +2.5% | +3.8% | |
| Short-term debt | 654 | 660 | 661 | 615 | 122 | 94 | 157 | 151 | -3.8% | -75.4% | |
| Total current liabilities | 11,603 | 11,234 | 11,575 | 10,315 | 9,454 | 9,610 | 10,167 | 10,673 | +5.0% | +3.5% | |
| Long-term debt | 4,856 | 4,784 | 4,796 | 6,807 | 6,824 | 6,792 | 6,729 | 6,737 | +0.1% | -1.0% | |
| Total liabilities | 20,711 | 20,232 | 20,560 | 21,386 | 20,540 | 20,584 | 21,073 | 21,724 | +3.1% | +1.6% | |
| Net debt | 5,413 | 5,032 | 5,665 | 5,456 | 4,733 | 4,394 | 4,621 | 4,057 | -12.2% | -25.6% | |
| Stockholders' equity | 11,341 | 11,308 | 11,971 | 12,873 | 13,098 | 13,408 | 13,372 | 13,906 | +4.0% | +8.0% | |
| Net debt / TTM EBITDA | 1.03× | 1.25× | 1.01× | 0.91× | 1.05× | 1.01× | 0.94× | 0.65× | -30.7% | -28.4% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM4,621
TOTAL DEBT+1
CASH & EQUIVALENTS-565
TO4,057
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 2026-08-04 ↗