Three-Statement Breakdown
NET DEBT UP
Net debt rose 29% to $1.5B — the highest of its last 8 readings, and stands at 1.64× annualized EBITDA.
CASH
-3.2%
155
TOTAL DEBT
+25.5%
1,685
NET DEBT
+29.4%
1,530
NET DEBT / ANN. EBITDA
+24.2%
1.64×
| 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 | 132 | 146 | 130 | 156 | 137 | 161 | 160 | 155 | -3.2% | -0.9% | |
| Accounts receivable | 2,630 | 2,384 | 2,483 | 2,538 | 2,543 | 2,361 | 2,542 | 3,055 | +20.2% | +20.4% | |
| Other current assets | 138 | 102 | 113 | 131 | 129 | 120 | 124 | 121 | -2.6% | -7.8% | |
| Total current assets | 3,339 | 2,970 | 2,924 | 3,014 | 2,986 | 2,799 | 3,007 | 3,561 | +18.4% | +18.2% | |
| Current ratio | 1.49× | 1.28× | 1.29× | 1.31× | 1.59× | 1.53× | 1.59× | 1.58× | -0.3% | +20.5% | |
| Goodwill | 1,447 | 1,429 | 1,432 | 1,441 | 1,441 | 1,458 | 1,459 | 1,508 | +3.3% | +4.7% | |
| Property, plant & equipment | 133 | 127 | 123 | 123 | 121 | 116 | 111 | 108 | -2.4% | -11.8% | |
| Total assets | 5,613 | 5,298 | 5,226 | 5,322 | 5,228 | 5,058 | 5,235 | 5,844 | +11.6% | +9.8% | |
| Return on assets (annualized) | 6.2% | 8.8% | 9.7% | 10.0% | 11.5% | 11.6% | 11.4% | 10.8% | -5.3% | +8.0% | |
| Accounts payable | 1,326 | 1,178 | 1,253 | 1,325 | 1,280 | 1,210 | 1,336 | 1,664 | +24.5% | +25.5% | |
| Accrued liabilities | 162 | 173 | 169 | 163 | 168 | 175 | 176 | 179 | +1.7% | +9.8% | |
| Short-term debt |
NOT DISCLOSED
|
150 | 456 | 468 | 432 | 0 | 0 | 0 | — | — | — |
| Total current liabilities | 2,241 | 2,325 | 2,263 | 2,296 | 1,884 | 1,832 | 1,896 | 2,252 | +18.7% | -1.9% | |
| Long-term debt | 1,411 | 922 | 922 | 922 | 1,183 | 1,089 | 1,343 | 1,685 | +25.5% | +82.7% | |
| Total liabilities | 3,973 | 3,576 | 3,491 | 3,538 | 3,371 | 3,213 | 3,531 | 4,216 | +19.4% | +19.2% | |
| Net debt | 1,430 | 1,232 | 1,260 | 1,198 | 1,046 | 929 | 1,183 | 1,530 | +29.4% | +27.7% | |
| Stockholders' equity | 1,640 | 1,722 | 1,735 | 1,784 | 1,857 | 1,846 | 1,704 | 1,628 | -4.5% | -8.8% | |
| Net debt / TTM EBITDA | 2.08× | 1.61× | 1.54× | 1.40× | 1.17× | 1.03× | 1.32× | 1.64× | +24.2% | +17.1% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM1,183
TOTAL DEBT+342
CASH & EQUIVALENTS+5
TO1,530
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 2026-07-31 ↗