Three-Statement Breakdown
NET DEBT UP
Net debt rose 5.6% to $9.8B — the highest of its last 8 readings.
CASH
-14.9%
9,345
TOTAL DEBT
-5.5%
19,157
NET DEBT
+5.6%
9,812
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 13,724 | 13,619 | 12,405 | 10,861 | 12,501 | 12,392 | 10,981 | 9,345 | -14.9% | -14.0% | |
| Accounts receivable | 8,936 | 9,327 | 9,653 | 10,512 | 10,671 | 11,773 | 12,466 | 12,360 | -0.9% | +17.6% | |
| Inventories | 9,718 | 9,763 | 10,504 | 11,297 | 11,667 | 11,868 | 12,367 | 12,440 | +0.6% | +10.1% | |
| Other current assets | 1,156 | 962 | 1,073 | 1,073 | 1,116 | 1,052 | 1,107 | 2,078 | +87.7% | +93.7% | |
| Total current assets | 38,649 | 37,635 | 37,575 | 37,801 | 40,074 | 40,596 | 40,361 | 39,697 | -1.6% | +5.0% | |
| Current ratio | 1.13× | 1.09× | 1.08× | 1.04× | 1.08× | 1.04× | 1.01× | 0.98× | -2.6% | -5.3% | |
| Goodwill | 8,754 | 8,538 | 8,696 | 9,006 | 9,041 | 9,060 | 9,003 | 8,954 | -0.5% | -0.6% | |
| Total assets | 126,698 | 123,140 | 124,123 | 125,256 | 128,243 | 130,169 | 128,445 | 127,672 | -0.6% | +1.9% | |
| Return on assets (annualized) | 5.8% | 6.2% | 6.4% | 6.5% | 6.7% | 7.8% | 5.9% | 7.4% | +25.2% | +14.7% | |
| Accounts payable | 7,829 | 7,909 | 8,625 | 9,495 | 9,485 | 10,078 | 10,683 | 10,822 | +1.3% | +14.0% | |
| Accrued liabilities |
NOT DISCLOSED
|
7,829 | — | — | — | — | — | — | — | — | — |
| Short-term debt | 1,681 | 2,039 | 2,084 | 1,889 | 2,067 | 1,686 | 2,103 | 2,000 | -4.9% | +5.9% | |
| Total current liabilities | 34,093 | 34,392 | 34,941 | 36,466 | 37,203 | 38,980 | 40,027 | 40,430 | +1.0% | +10.9% | |
| Long-term debt | 18,240 | 17,234 | 17,487 | 16,998 | 18,771 | 18,808 | 18,174 | 17,157 | -5.6% | +0.9% | |
| Total liabilities | 107,595 | 103,576 | 104,654 | 105,911 | 109,222 | 111,271 | 110,148 | 109,805 | -0.3% | +3.7% | |
| Net debt | 6,198 | 5,654 | 7,166 | 8,025 | 8,337 | 8,102 | 9,295 | 9,812 | +5.6% | +22.3% | |
| Stockholders' equity | 19,102 | 19,564 | 19,468 | 19,345 | 19,021 | 18,898 | 18,297 | 17,867 | -2.4% | -7.6% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM9,295
TOTAL DEBT-1,119
CASH & EQUIVALENTS+1,636
TO9,812
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 2026-07-16 ↗