Three-Statement Breakdown
NET DEBT UP
Net debt rose 8.4% to $5.0B — the highest of its last 8 readings.
CASH
+8.4%
2,079
TOTAL DEBT
+8.4%
7,113
NET DEBT
+8.4%
5,034
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 | 4,516 | 3,050 | 2,471 | 2,614 | 2,985 | 2,506 | 1,918 | 2,079 | +8.4% | -20.5% | |
| Accounts receivable | 147 | 136 | 163 | 153 | 164 | 148 | 144 | 160 | +10.7% | +4.4% | |
| Goodwill | 164 | 164 | 164 | 164 | 164 | 164 | 164 | 164 | +0.0% | +0.0% | |
| Property, plant & equipment | 531 | 524 | 536 | 560 | 579 | 582 | 593 | 608 | +2.4% | +8.5% | |
| Total assets | 36,104 | 35,030 | 35,690 | 36,396 | 35,471 | 34,640 | 35,567 | 36,511 | +2.7% | +0.3% | |
| Return on assets (annualized) | 13.2% | 13.3% | 12.0% | 10.9% | 10.1% | 9.6% | 8.9% | 8.4% | -6.3% | -23.2% | |
| Accounts payable | 1,346 | 1,373 | 1,374 | 1,389 | 1,222 | 1,026 | 1,324 | 1,388 | +4.9% | -0.0% | |
| Accrued liabilities | 3,017 | 3,096 | 2,939 | 3,165 | 3,542 | 3,511 | 3,472 | 3,560 | +2.5% | +12.5% | |
| Total liabilities | 10,280 | 9,567 | 10,831 | 11,803 | 10,729 | 10,084 | 11,368 | 12,105 | +6.5% | +2.6% | |
| Net debt | 1,401 | 2,048 | 4,047 | 4,635 | 2,980 | 3,041 | 4,646 | 5,034 | +8.4% | +8.6% | |
| Stockholders' equity | 25,824 | 25,463 | 24,859 | 24,593 | 24,742 | 24,555 | 24,199 | 24,406 | +0.9% | -0.8% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM4,646
TOTAL DEBT+549
CASH & EQUIVALENTS-161
TO5,034
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 ↗