Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $62.2B.
CASH
-42.7%
976
TOTAL DEBT
-2.0%
63,194
NET DEBT
-0.9%
62,218
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 1,092 | 1,043 | 1,430 | 1,638 | 1,343 | 1,142 | 1,703 | 976 | -42.7% | -40.4% | |
| Accounts receivable | 14,451 | 11,463 | 11,845 | 12,078 | 14,260 | 11,874 | 12,585 | 12,490 | -0.8% | +3.4% | |
| Inventories | 11,721 | 10,851 | 10,852 | 11,669 | 11,468 | 10,654 | 10,667 | 9,945 | -6.8% | -14.8% | |
| Other current assets | 3,855 | 4,253 | 2,947 | 2,690 | 2,358 | 2,808 | 2,908 | 3,522 | +21.1% | +30.9% | |
| Total current assets | 43,223 | 50,358 | 45,861 | 43,703 | 46,924 | 42,898 | 42,822 | 41,358 | -3.4% | -5.4% | |
| Current ratio | 1.00× | 1.17× | 1.26× | 1.16× | 1.28× | 1.16× | 1.25× | 1.27× | +1.6% | +9.4% | |
| Goodwill | 68,570 | 68,527 | 68,444 | 68,997 | 69,101 | 71,264 | 71,409 | 71,419 | +0.0% | +3.5% | |
| Property, plant & equipment | 18,541 | 18,393 | 18,347 | 18,776 | 18,880 | 19,317 | 19,402 | 19,029 | -1.9% | +1.3% | |
| Total assets | 219,476 | 213,396 | 208,028 | 206,095 | 208,731 | 208,160 | 207,618 | 201,131 | -3.1% | -2.4% | |
| Return on assets (annualized) | 8.1% | 0.8% | 5.7% | 5.6% | 6.8% | -3.2% | 5.2% | -0.5% | — | — | |
| Accounts payable | 5,314 | 5,633 | 5,240 | 5,166 | 5,024 | 5,240 | 4,506 | 4,581 | +1.7% | -11.3% | |
| Short-term debt | 9,699 | 6,946 | 4,470 | 4,295 | 4,303 | 3,154 | 3,890 | 2,699 | -30.6% | -37.2% | |
| Total current liabilities | 43,211 | 42,995 | 36,452 | 37,726 | 36,596 | 36,984 | 34,348 | 32,646 | -5.0% | -13.5% | |
| Long-term debt | 58,002 | 57,405 | 57,639 | 57,502 | 57,409 | 61,641 | 60,565 | 60,495 | -0.1% | +5.2% | |
| Total liabilities | 126,918 | 124,899 | 117,391 | 117,083 | 115,635 | 121,385 | 117,214 | 115,639 | -1.3% | -1.2% | |
| Net debt | 66,497 | 62,562 | 60,113 | 60,110 | 60,313 | 63,496 | 62,752 | 62,218 | -0.9% | +3.5% | |
| Stockholders' equity | 92,558 | 88,497 | 90,637 | 89,012 | 93,096 | 86,775 | 90,404 | 85,492 | -5.4% | -4.0% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM62,752
TOTAL DEBT-1,261
CASH & EQUIVALENTS+727
TO62,218
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 ↗