Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $5.5B, and stands at 1.32× annualized EBITDA.
CASH
-0.1%
1,467
TOTAL DEBT
-0.2%
6,946
NET DEBT
-0.3%
5,479
NET DEBT / ANN. EBITDA
-5.9%
1.32×
| 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 | 2,642 | 2,408 | 2,139 | 2,174 | 2,181 | 2,384 | 1,469 | 1,467 | -0.1% | -32.5% | |
| Accounts receivable | 1,708 | 1,801 | 1,850 | 1,776 | 1,774 | 2,024 | 2,044 | 1,919 | -6.1% | +8.1% | |
| Other current assets | 470 | 515 | 514 | 573 | 566 | 714 | 660 | 567 | -14.1% | -1.0% | |
| Total current assets | 5,393 | 5,290 | 4,565 | 4,639 | 4,599 | 5,186 | 4,214 | 3,982 | -5.5% | -14.2% | |
| Current ratio | 1.67× | 1.47× | 1.56× | 1.75× | 1.84× | 1.74× | 1.16× | 1.19× | +2.9% | -32.1% | |
| Goodwill | 6,148 | 5,994 | 6,237 | 6,481 | 6,465 | 6,368 | 6,335 | 6,318 | -0.3% | -2.5% | |
| Property, plant & equipment | 662 | 656 | 671 | 689 | 712 | 722 | 735 | 754 | +2.6% | +9.4% | |
| Total assets | 15,769 | 15,505 | 15,096 | 15,487 | 15,415 | 15,830 | 14,732 | 14,675 | -0.4% | -5.2% | |
| Return on assets (annualized) | 12.7% | 13.3% | 14.0% | 13.8% | 14.6% | 15.5% | 16.9% | 19.0% | +12.5% | +38.4% | |
| Accounts payable | 50 | 53 | 98 | 53 | 54 | 62 | 97 | 48 | -50.5% | -9.4% | |
| Accrued liabilities | 112 | 92 | 90 | 104 | 98 | 102 | 117 | 91 | -22.2% | -12.5% | |
| Short-term debt | 693 | 697 | 0 | 0 | 0 | 0 | 576 | 571 | -0.9% | — | |
| Total current liabilities | 3,235 | 3,597 | 2,917 | 2,647 | 2,499 | 2,981 | 3,643 | 3,345 | -8.2% | +26.4% | |
| Long-term debt | 6,876 | 6,731 | 6,823 | 6,967 | 6,983 | 6,994 | 6,387 | 6,375 | -0.2% | -8.5% | |
| Total liabilities | 11,701 | 11,778 | 11,238 | 11,379 | 11,303 | 11,625 | 11,589 | 11,509 | -0.7% | +1.1% | |
| Net debt | 4,927 | 5,020 | 4,684 | 4,793 | 4,802 | 4,610 | 5,494 | 5,479 | -0.3% | +14.3% | |
| Stockholders' equity | 4,068 | 3,727 | 3,858 | 4,108 | 4,112 | 4,205 | 3,143 | 3,166 | +0.7% | -22.9% | |
| Net debt / TTM EBITDA | 1.53× | 1.52× | 1.39× | 1.40× | 1.33× | 1.20× | 1.40× | 1.32× | -5.9% | -5.9% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM5,494
TOTAL DEBT-17
CASH & EQUIVALENTS+2
TO5,479
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 ↗