Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $3.9B, and stands at 2.28× annualized EBITDA.
CASH
+5.1%
551
TOTAL DEBT
-0.0%
4,474
NET DEBT
-0.7%
3,922
NET DEBT / ANN. EBITDA
-2.6%
2.28×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 458 | 291 | 1,112 | 629 | 2,108 | 2,178 | 524 | 551 | +5.1% | -12.3% | |
| Accounts receivable | 446 | 434 | 564 | 612 | 437 | 422 | 554 | 400 | -27.8% | -34.6% | |
| Other current assets | 31 | 30 | 30 | 28 | 29 | 30 | 40 | 24 | -40.4% | -15.9% | |
| Total current assets | 1,093 | 912 | 1,772 | 1,377 | 2,695 | 2,765 | 1,202 | 1,122 | -6.6% | -18.5% | |
| Current ratio | 0.82× | 0.74× | 1.27× | 1.53× | 1.19× | 1.20× | 1.02× | 1.01× | -1.2% | -34.3% | |
| Goodwill | 1,793 | 1,727 | 1,749 | 1,809 | 1,879 | 1,878 | 1,863 | 1,859 | -0.2% | +2.8% | |
| Property, plant & equipment | 622 | 606 | 596 | 593 | 591 | 583 | 578 | 581 | +0.4% | -2.1% | |
| Total assets | 4,563 | 4,265 | 5,122 | 4,795 | 6,242 | 6,196 | 4,598 | 4,496 | -2.2% | -6.2% | |
| Return on assets (annualized) | 19.3% | 19.7% | 18.1% | 21.1% | 14.5% | 12.7% | 20.4% | 20.3% | -0.2% | -3.7% | |
| Accrued liabilities | 282 | 250 | 207 | 176 | 229 | 319 | 199 | 254 | +27.8% | +44.8% | |
| Short-term debt | 516 | 514 | 518 | 17 | 1,489 | 1,509 | 258 | 258 | -0.3% | +1415.9% | |
| Total current liabilities | 1,335 | 1,239 | 1,398 | 899 | 2,259 | 2,300 | 1,181 | 1,116 | -5.5% | +24.1% | |
| Long-term debt | 2,547 | 2,547 | 3,234 | 3,233 | 3,229 | 3,228 | 4,217 | 4,216 | -0.0% | +30.4% | |
| Total liabilities | 4,258 | 4,160 | 4,998 | 4,482 | 5,864 | 5,886 | 5,765 | 5,685 | -1.4% | +26.8% | |
| Net debt | 2,605 | 2,800 | 2,122 | 2,604 | 1,121 | 2,595 | 3,951 | 3,922 | -0.7% | +50.6% | |
| Stockholders' equity | 305 | 105 | 124 | 313 | 378 | 310 | -1,167 | -1,189 | — | — | |
| Net debt / TTM EBITDA | 1.76× | 1.86× | 1.33× | 1.55× | 0.68× | 1.73× | 2.34× | 2.28× | -2.6% | +47.2% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM3,951
TOTAL DEBT-2
CASH & EQUIVALENTS-27
TO3,922
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 2026-07-29 ↗