Three-Statement Breakdown
NET DEBT UP
Net debt rose 7.5% to $47.1B — the highest of its last 8 readings.
CASH
+28.6%
6,849
TOTAL DEBT
+9.8%
53,900
NET DEBT
+7.5%
47,051
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 | 14,593 | 13,242 | 8,629 | 8,007 | 18,169 | 14,565 | 5,327 | 6,849 | +28.6% | -14.5% | |
| Accounts receivable | 11,381 | 10,278 | 10,790 | 11,846 | 12,120 | 11,775 | 12,210 | 12,564 | +2.9% | +6.1% | |
| Inventories | 6,244 | 6,109 | 6,196 | 6,601 | 6,444 | 6,658 | 6,479 | 6,207 | -4.2% | -6.0% | |
| Other current assets | 8,143 | 8,706 | 9,289 | 9,996 | 10,779 | 10,518 | 10,624 | 10,767 | +1.3% | +7.7% | |
| Total current assets | 40,361 | 38,782 | 35,503 | 37,065 | 47,557 | 43,516 | 35,015 | 36,679 | +4.8% | -1.0% | |
| Current ratio | 1.36× | 1.36× | 1.41× | 1.42× | 1.66× | 1.54× | 1.30× | 1.32× | +1.8% | -7.1% | |
| Goodwill | 21,697 | 21,668 | 21,684 | 21,591 | 21,587 | 21,579 | 21,581 | 21,582 | +0.0% | -0.0% | |
| Property, plant & equipment | 23,446 | 23,779 | 24,793 | 25,236 | 25,639 | 25,316 | 25,433 | 25,737 | +1.2% | +2.0% | |
| Total assets | 117,532 | 117,106 | 115,122 | 117,523 | 129,546 | 136,866 | 128,685 | 129,802 | +0.9% | +10.4% | |
| Return on assets (annualized) | 10.3% | 14.6% | 15.1% | 14.0% | 14.7% | 13.3% | 6.9% | 2.4% | -64.8% | -82.5% | |
| Accounts payable | 3,586 | 4,079 | 3,784 | 3,892 | 4,147 | 4,404 | 3,863 | 3,827 | -0.9% | -1.7% | |
| Short-term debt | 3,149 | 2,649 | 1,360 | 1,434 | 1,405 | 2,589 | 2,444 | 2,825 | +15.6% | +97.0% | |
| Total current liabilities | 29,586 | 28,420 | 25,174 | 26,037 | 28,628 | 28,327 | 26,945 | 27,731 | +2.9% | +6.5% | |
| Long-term debt | 34,982 | 34,462 | 33,484 | 33,968 | 39,969 | 46,750 | 46,673 | 51,081 | +9.4% | +50.4% | |
| Total liabilities |
|
72,972 | 70,734 | 66,722 | 68,463 | 77,639 | 84,204 | 82,754 | 87,818 | +6.1% | +28.3% |
| Net debt |
|
23,507 | 23,858 | 26,171 | 27,393 | 23,231 | 34,735 | 43,773 | 47,051 | +7.5% | +71.8% |
| Stockholders' equity | 44,560 | 46,372 | 48,400 | 49,060 | 51,907 | 52,662 | 45,931 | 41,984 | -8.6% | -14.4% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM43,773
TOTAL DEBT+4,800
CASH & EQUIVALENTS-1,522
TO47,051
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 2026-08-07 ↗