Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $2.4B, and stands at 6.27× annualized EBITDA.
CASH
+0.1%
192
TOTAL DEBT
-1.7%
2,625
NET DEBT
-1.8%
2,433
NET DEBT / ANN. EBITDA
+6.4%
6.27×
| 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 | 210 | 195 | 229 | 183 | 207 | 214 | 192 | 192 | +0.1% | +5.0% | |
| Accounts receivable | 754 | 721 | 757 | 768 | 734 | 709 | 700 | 712 | +1.6% | -7.3% | |
| Inventories | 336 | 279 | 290 | 280 | 303 | 299 | 360 | 346 | -3.7% | +23.9% | |
| Other current assets | 102 | 106 | 100 | 130 | 166 | 129 | 135 | 179 | +32.5% | +37.5% | |
| Total current assets | 1,495 | 1,403 | 1,506 | 1,470 | 1,532 | 1,447 | 1,489 | 1,529 | +2.7% | +4.0% | |
| Current ratio | 1.48× | 1.41× | 1.43× | 1.36× | 1.37× | 1.29× | 1.36× | 1.35× | -1.0% | -0.9% | |
| Goodwill | 3,125 | 2,847 | 2,873 | 2,936 | 2,922 | 2,764 | 3,040 | 3,077 | +1.2% | +4.8% | |
| Property, plant & equipment | 1,640 | 1,604 | 1,587 | 1,607 | 1,592 | 1,655 | 1,510 | 1,495 | -1.0% | -7.0% | |
| Total assets | 8,004 | 7,528 | 7,582 | 7,561 | 7,514 | 7,135 | 7,730 | 7,532 | -2.6% | -0.4% | |
| Return on assets (annualized) | 5.3% | 0.3% | -0.3% | -0.9% | -1.1% | -2.0% | -2.4% | -3.2% | — | — | |
| Accounts payable | 136 | 140 | 149 | 146 | 170 | 149 | 134 | 141 | +5.2% | -3.3% | |
| Accrued liabilities | 208 | 232 | 242 | 232 | 229 | 270 | 372 | 380 | +2.1% | +64.1% | |
| Short-term debt | 3 | 3 | 3 | 3 | 3 | 3 | 8 | 7 | -20.0% | +126.0% | |
| Total current liabilities | 1,012 | 994 | 1,051 | 1,080 | 1,122 | 1,120 | 1,094 | 1,135 | +3.8% | +5.0% | |
| Long-term debt | 2,327 | 2,240 | 2,511 | 2,332 | 2,185 | 2,136 | 2,663 | 2,620 | -1.6% | +12.3% | |
| Total liabilities | 4,176 | 4,020 | 4,341 | 4,161 | 4,063 | 3,924 | 4,742 | 4,644 | -2.1% | +11.6% | |
| Net debt | 2,117 | 2,046 | 2,282 | 2,150 | 1,978 | 1,923 | 2,478 | 2,433 | -1.8% | +13.2% | |
| Temporary equity | 41 | 41 | 42 | 40 | 40 | 41 | 42 | 43 | +1.5% | +6.5% | |
| Stockholders' equity | 3,787 | 3,467 | 3,200 | 3,360 | 3,410 | 3,170 | 2,946 | 2,846 | -3.4% | -15.3% | |
| Net debt / TTM EBITDA | 2.44× | 3.47× | 3.98× | 3.88× | 3.48× | 4.49× | 5.89× | 6.27× | +6.4% | +61.8% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM2,478
TOTAL DEBT-44
CASH & EQUIVALENTS+0
ROUNDING-1
TO2,433
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 2026-08-05 ↗