Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 3.6% to $6.7B.
CASH
-32.7%
491
TOTAL DEBT
-6.4%
7,177
NET DEBT
-3.6%
6,686
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 | 1,440 | 885 | 449 | 296 | 568 | 1,212 | 730 | 491 | -32.7% | +65.9% | |
| Accounts receivable | 2,195 | 1,736 | 2,129 | 2,350 | 2,201 | 2,057 | 2,425 | 2,758 | +13.7% | +17.4% | |
| Inventories | 1,385 | 1,477 | 1,642 | 1,732 | 1,856 | 2,013 | 2,223 | 2,517 | +13.2% | +45.3% | |
| Other current assets | 113 | 169 | 212 | 216 | 207 | 265 | 345 | 365 | +5.8% | +69.0% | |
| Total current assets | 5,607 | 4,841 | 5,040 | 5,252 | 5,347 | 6,113 | 6,219 | 6,651 | +6.9% | +26.6% | |
| Current ratio | 1.09× | 1.00× | 1.04× | 1.00× | 1.10× | 1.11× | 1.12× | 1.07× | -4.4% | +7.1% | |
| Goodwill | 4,244 | 4,172 | 4,241 | 4,381 | 4,377 | 4,379 | 4,410 | 4,397 | -0.3% | +0.4% | |
| Property, plant & equipment | 6,550 | 6,173 | 6,377 | 6,555 | 6,573 | 6,656 | 6,796 | 6,783 | -0.2% | +3.5% | |
| Total assets | 18,824 | 17,628 | 18,039 | 18,608 | 18,721 | 19,524 | 19,770 | 20,110 | +1.7% | +8.1% | |
| Return on assets (annualized) | 22.3% | 22.8% | 2.8% | 3.0% | 3.7% | 4.7% | 4.8% | 4.7% | -0.9% | +56.0% | |
| Accounts payable | 3,261 | 3,418 | 3,226 | 3,523 | 3,494 | 4,452 | 3,812 | 4,549 | +19.3% | +29.1% | |
| Short-term debt | 452 | 361 | 583 | 548 | 344 | 21 | 786 | 692 | -12.0% | +26.3% | |
| Total current liabilities | 5,124 | 4,847 | 4,845 | 5,259 | 4,839 | 5,487 | 5,559 | 6,221 | +11.9% | +18.3% | |
| Long-term debt | 5,353 | 5,312 | 6,134 | 6,479 | 6,864 | 6,991 | 7,021 | 6,528 | -7.0% | +0.8% | |
| Total liabilities | 12,069 | 11,698 | 12,470 | 13,331 | 13,269 | 14,103 | 14,151 | 14,344 | +1.4% | +7.6% | |
| Net debt | 4,105 | 4,618 | 6,132 | 6,630 | 6,554 | 5,781 | 6,938 | 6,686 | -3.6% | +0.8% | |
| Stockholders' equity | 6,755 | 5,930 | 5,569 | 5,277 | 5,452 | 5,421 | 5,619 | 5,766 | +2.6% | +9.3% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM6,938
TOTAL DEBT-491
CASH & EQUIVALENTS+239
TO6,686
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 ↗