Three-Statement Breakdown
NET DEBT UP
Net debt rose 9.1% to $60.6B.
CASH
-33.7%
7,172
TOTAL DEBT
+2.1%
67,759
NET DEBT
+9.1%
60,587
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 | 13,197 | 13,947 | 11,035 | 11,943 | 11,569 | 13,587 | 10,819 | 7,172 | -33.7% | -39.9% | |
| Accounts receivable | 5,390 | 6,804 | 5,857 | 5,974 | 5,532 | 8,112 | 6,493 | 6,044 | -6.9% | +1.2% | |
| Inventories | 1,367 | 1,289 | 1,431 | 1,251 | 1,397 | 1,220 | 1,476 | 1,746 | +18.3% | +39.6% | |
| Other current assets | 2,408 | 2,520 | 2,770 | 2,796 | 2,739 | 2,530 | 3,209 | 3,188 | -0.7% | +14.0% | |
| Total current assets | 30,543 | 34,482 | 35,336 | 34,253 | 32,740 | 36,944 | 31,914 | 28,398 | -11.0% | -17.1% | |
| Current ratio | 1.06× | 1.04× | 1.01× | 0.91× | 0.93× | 0.96× | 0.80× | 0.79× | -0.6% | -12.9% | |
| Goodwill | 61,092 | 60,706 | 66,065 | 67,506 | 67,396 | 67,717 | 74,709 | 74,599 | -0.1% | +10.5% | |
| Property, plant & equipment | 5,614 | 5,731 | 5,742 | 5,943 | 5,851 | 5,899 | 5,781 | 5,736 | -0.8% | -3.5% | |
| Total assets | 134,339 | 137,175 | 145,667 | 148,585 | 146,312 | 151,880 | 156,229 | 152,099 | -2.6% | +2.4% | |
| Return on assets (annualized) | 4.8% | 4.4% | 3.8% | 3.9% | 5.4% | 7.0% | 6.9% | 7.1% | +2.4% | +79.6% | |
| Accounts payable | 3,274 | 4,032 | 3,585 | 3,974 | 3,867 | 4,756 | 4,039 | 4,395 | +8.8% | +10.6% | |
| Short-term debt | 3,590 | 5,059 | 6,912 | 8,944 | 7,941 | 6,424 | 7,554 | 5,772 | -23.6% | -35.5% | |
| Total current liabilities | 28,853 | 33,142 | 35,106 | 37,726 | 35,142 | 38,658 | 40,101 | 35,912 | -10.4% | -4.8% | |
| Long-term debt | 52,980 | 49,884 | 56,371 | 55,219 | 55,174 | 54,836 | 57,706 | 56,212 | -2.6% | +1.8% | |
| Total liabilities | 109,809 | 109,783 | 118,714 | 120,998 | 118,322 | 119,139 | 123,174 | 117,558 | -4.6% | -2.8% | |
| Net debt | 46,972 | 46,085 | 59,161 | 61,165 | 59,488 | 47,673 | 55,518 | 60,587 | +9.1% | -0.9% | |
| Stockholders' equity | 24,530 | 27,393 | 26,953 | 27,588 | 27,990 | 32,740 | 33,056 | 34,541 | +4.5% | +25.2% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM55,518
TOTAL DEBT+1,422
CASH & EQUIVALENTS+3,647
TO60,587
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 2026-07-23 ↗