Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 27% to $3.2B — the lowest of its last 8 readings, and stands at 0.48× annualized EBITDA.
CASH
+18.6%
4,333
TOTAL DEBT
-6.2%
7,572
NET DEBT
-26.7%
3,239
NET DEBT / ANN. EBITDA
-28.4%
0.48×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-04 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 2,101 | 1,697 | 1,242 | 1,523 | 2,520 | 2,333 | 3,654 | 4,333 | +18.6% | +184.5% | |
| Accounts receivable | 3,165 | 2,977 | 3,294 | 3,613 | 3,303 | 2,406 | 2,254 | 2,398 | +6.4% | -33.6% | |
| Inventories | 10,141 | 9,724 | 9,816 | 9,889 | 9,813 | 9,232 | 9,177 | 9,097 | -0.9% | -8.0% | |
| Other current assets | 1,484 | 1,740 | 1,626 | 1,629 | 1,575 | 1,897 | 1,919 | 1,955 | +1.9% | +20.0% | |
| Total current assets | 25,743 | 24,386 | 25,117 | 25,066 | 25,852 | 24,248 | 26,055 | 27,038 | +3.8% | +7.9% | |
| Current ratio | 1.32× | 1.37× | 1.34× | 1.36× | 1.40× | 1.44× | 1.38× | 1.44× | +4.1% | +5.6% | |
| Goodwill | 20,757 | 20,556 | 20,623 | 20,876 | 20,871 | 21,009 | 20,956 | 20,927 | -0.1% | +0.2% | |
| Property, plant & equipment | 6,324 | 6,467 | 6,461 | 6,556 | 6,602 | 7,525 | 7,503 | 7,575 | +1.0% | +15.5% | |
| Total assets |
RESTATED · WAS 56,888
10-Q
|
55,880 | 55,880 | 57,249 | 57,249 | 57,599 | 57,249 | 59,029 | 60,163 | +1.9% | +5.1% |
| Return on assets (annualized) | 6.7% | 8.2% | 6.9% | 7.1% | 7.4% | 8.0% | 7.6% | 7.7% | +1.2% | +8.9% | |
| Accounts payable | 3,290 | 3,344 | 3,357 | 3,078 | 3,459 | 2,678 | 2,843 | 2,874 | +1.1% | -6.6% | |
| Short-term debt | 2,005 | 1,502 | 2,349 | 1,204 | 1,006 | 1,006 | 1,755 | 1,256 | -28.4% | +4.3% | |
| Total current liabilities | 19,557 | 17,824 | 18,760 | 18,379 | 18,464 | 16,796 | 18,825 | 18,765 | -0.3% | +2.1% | |
| Long-term debt | 7,262 | 7,260 | 7,260 | 7,508 | 7,008 | 7,007 | 6,259 | 6,260 | +0.0% | -16.6% | |
| Total liabilities |
|
32,907 | 33,817 | 35,024 | 33,669 | 33,165 | 31,627 | 32,950 | 33,337 | +1.2% | -1.0% |
| Net debt |
|
7,234 | 7,129 | 8,436 | 7,257 | 5,558 | 5,741 | 4,418 | 3,239 | -26.7% | -55.4% |
| Stockholders' equity | 22,973 | 22,063 | 22,225 | 23,580 | 24,434 | 25,622 | 26,079 | 26,826 | +2.9% | +13.8% | |
| Net debt / TTM EBITDA | 1.29× | 1.07× | 1.41× | 1.19× | 0.89× | 0.84× | 0.67× | 0.48× | -28.4% | -59.7% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM4,418
TOTAL DEBT-500
CASH & EQUIVALENTS-679
TO3,239
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 2026-07-29 ↗