Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $4.5B, and stands at 4.06× annualized EBITDA.
CASH
-33.2%
66
TOTAL DEBT
-1.0%
4,591
NET DEBT
-0.3%
4,526
NET DEBT / ANN. EBITDA
-41.0%
4.06×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 328 | 154 | 115 | 87 | 296 | 182 | 98 | 66 | -33.2% | -24.6% | |
| Accounts receivable | 1,370 | 1,163 | 1,252 | 1,331 | 1,255 | 1,061 | 1,163 | 1,297 | +11.5% | -2.6% | |
| Inventories | 1,204 | 1,212 | 1,349 | 1,309 | 1,176 | 1,095 | 1,189 | 1,272 | +6.9% | -2.8% | |
| Other current assets | 109 | 117 | 132 | 131 | 121 | 127 | 129 | 133 | +2.8% | +1.3% | |
| Total current assets | 3,474 | 3,141 | 3,280 | 3,288 | 3,296 | 2,927 | 3,116 | 3,244 | +4.1% | -1.3% | |
| Current ratio | 1.77× | 1.77× | 1.82× | 1.79× | 1.79× | 1.86× | 1.76× | 1.79× | +1.7% | -0.2% | |
| Goodwill | 3,647 | 3,679 | 3,969 | 3,989 | 3,996 | 4,137 | 4,140 | 4,150 | +0.2% | +4.0% | |
| Property, plant & equipment | 1,940 | 1,962 | 2,171 | 2,191 | 2,204 | 2,204 | 2,155 | 2,113 | -1.9% | -3.6% | |
| Total assets | 10,894 | 10,583 | 11,448 | 11,465 | 11,431 | 11,238 | 11,303 | 11,324 | +0.2% | -1.2% | |
| Return on assets (annualized) | 10.5% | 7.2% | 3.4% | 6.5% | 4.3% | 1.1% | -1.7% | -0.1% | — | — | |
| Accounts payable | 1,022 | 868 | 1,022 | 1,008 | 961 | 715 | 925 | 1,032 | +11.6% | +2.4% | |
| Accrued liabilities | 645 | 634 | 483 | 530 | 579 | 566 | 531 | 481 | -9.4% | -9.3% | |
| Short-term debt | 4 | 3 | 7 | 7 | 14 | 14 | 24 | 12 | -50.9% | +68.8% | |
| Total current liabilities | 1,959 | 1,777 | 1,801 | 1,835 | 1,845 | 1,575 | 1,772 | 1,813 | +2.3% | -1.2% | |
| Long-term debt | 3,700 | 3,701 | 4,472 | 4,670 | 4,429 | 4,427 | 4,613 | 4,579 | -0.7% | -1.9% | |
| Total liabilities | 6,447 | 6,287 | 7,073 | 7,286 | 7,115 | 6,885 | 7,299 | 7,319 | +0.3% | +0.4% | |
| Net debt | 3,376 | 3,550 | 4,364 | 4,590 | 4,147 | 4,260 | 4,539 | 4,526 | -0.3% | -1.4% | |
| Stockholders' equity | 4,447 | 4,296 | 4,374 | 4,178 | 4,316 | 4,352 | 4,004 | 4,005 | +0.0% | -4.1% | |
| Net debt / TTM EBITDA | 1.48× | 2.01× | 3.31× | 2.50× | 2.75× | 5.00× | 6.88× | 4.06× | -41.0% | +62.4% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM4,539
TOTAL DEBT-46
CASH & EQUIVALENTS+33
TO4,526
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 2026-07-30 ↗