Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 12% to $8.2B, and stands at 0.70× annualized EBITDA.
CASH
-16.6%
4,533
TOTAL DEBT
-13.5%
12,781
NET DEBT
-11.7%
8,248
NET DEBT / ANN. EBITDA
-3.1%
0.70×
| 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 | 7,849 | 8,713 | 7,203 | 5,448 | 5,520 | 7,205 | 5,435 | 4,533 | -16.6% | -16.8% | |
| Accounts receivable | 2,347 | 3,550 | 3,699 | 3,410 | 2,855 | 4,153 | 4,347 | 4,668 | +7.4% | +36.9% | |
| Inventories | 6,423 | 6,303 | 6,196 | 6,338 | 6,526 | 6,665 | 7,368 | 8,379 | +13.7% | +32.2% | |
| Other current assets | 1,579 | 1,907 | 2,339 | 2,831 | 2,435 | 1,968 | 1,598 | 1,653 | +3.4% | -41.6% | |
| Total current assets | 25,231 | 26,065 | 26,080 | 24,913 | 25,754 | 24,608 | 23,112 | 23,004 | -0.5% | -7.7% | |
| Current ratio | 2.40× | 2.62× | 2.73× | 3.19× | 2.82× | 2.51× | 2.37× | 2.02× | -14.8% | -36.9% | |
| Goodwill | 10,799 | 10,908 | 10,948 | 11,366 | 11,358 | 14,183 | 14,251 | 14,274 | +0.2% | +25.6% | |
| Property, plant & equipment | 4,665 | 4,460 | 4,410 | 4,496 | 4,690 | 4,893 | 5,071 | 5,217 | +2.9% | +16.0% | |
| Total assets | 55,154 | 55,575 | 55,372 | 54,862 | 50,143 | 53,034 | 57,136 | 57,367 | +0.4% | +4.6% | |
| Return on assets (annualized) | 18.4% | 19.0% | 19.9% | 21.1% | 11.1% | 10.1% | 17.4% | 16.1% | -7.1% | -23.5% | |
| Accounts payable | 2,584 | 2,581 | 2,479 | 2,337 | 2,791 | 2,709 | 2,973 | 2,897 | -2.6% | +24.0% | |
| Short-term debt |
NOT DISCLOSED
10-Q
|
1,364 | 1,365 | 1,365 | 0 | 0 | — | 498 | 2,489 | +399.8% | — |
| Total current liabilities | 10,504 | 9,954 | 9,544 | 7,800 | 9,144 | 9,822 | 9,767 | 11,413 | +16.9% | +46.3% | |
| Long-term debt | 13,270 | 13,212 | 13,258 | 14,788 | 14,811 | 14,817 | 14,772 | 12,781 | -13.5% | -13.6% | |
| Total liabilities | 28,880 | 28,695 | 27,644 | 27,653 | 28,937 | 29,961 | 29,858 | 29,709 | -0.5% | +7.4% | |
| Net debt | 6,785 | 4,499 | 6,055 | 9,340 | 9,291 | 7,612 | 9,337 | 8,248 | -11.7% | -11.7% | |
| Stockholders' equity | 26,274 | 26,880 | 27,728 | 27,209 | 21,206 | 23,073 | 27,278 | 27,658 | +1.4% | +1.7% | |
| Net debt / TTM EBITDA | 0.58× | 0.36× | 0.46× | 0.68× | 0.67× | 0.55× | 0.72× | 0.70× | -3.1% | +2.5% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM9,337
TOTAL DEBT-1,991
CASH & EQUIVALENTS+902
TO8,248
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 ↗