Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $995.9M.
CASH
-0.2%
265
TOTAL DEBT
+0.6%
1,261
NET DEBT
+0.9%
996
NET DEBT / ANN. EBITDA
—
—
| 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 | 214 | 281 | 187 | 224 | 300 | 341 | 266 | 265 | -0.2% | +18.5% | |
| Accounts receivable | 659 | 612 | 590 | 649 | 680 | 603 | 627 | 669 | +6.8% | +3.2% | |
| Inventories | 1,096 | 1,032 | 1,095 | 1,254 | 1,330 | 1,249 | 1,252 | 1,239 | -1.0% | -1.2% | |
| Other current assets | 105 | 107 | 116 | 119 | 192 | 269 | 305 | 260 | -14.6% | +118.3% | |
| Total current assets | 2,073 | 2,032 | 1,989 | 2,246 | 2,502 | 2,462 | 2,449 | 2,433 | -0.6% | +8.4% | |
| Current ratio | 2.03× | 1.97× | 1.97× | 2.00× | 2.18× | 2.03× | 2.03× | 2.04× | +0.8% | +2.1% | |
| Goodwill | 1,454 | 1,436 | 1,443 | 1,469 | 1,465 | 1,467 | 1,487 | 1,652 | +11.1% | +12.5% | |
| Property, plant & equipment | 640 | 690 | 710 | 767 | 779 | 814 | 820 | 863 | +5.2% | +12.5% | |
| Total assets | 5,187 | 5,109 | 5,060 | 5,389 | 5,598 | 5,574 | 5,593 | 5,772 | +3.2% | +7.1% | |
| Return on assets (annualized) | 5.7% | 6.2% | 6.6% | 6.5% | 5.4% | 2.9% | 3.4% | 4.5% | +32.4% | -30.9% | |
| Accounts payable | 425 | 459 | 440 | 596 | 621 | 437 | 463 | 556 | +20.2% | -6.7% | |
| Accrued liabilities | 291 | 313 | 332 | 291 | 349 | 591 | 577 | 448 | -22.5% | +53.7% | |
| Short-term debt | 99 | 68 | 72 | 76 | 17 | 22 | 26 | 32 | +21.5% | -57.6% | |
| Total current liabilities | 1,019 | 1,033 | 1,008 | 1,121 | 1,146 | 1,215 | 1,208 | 1,190 | -1.5% | +6.1% | |
| Long-term debt | 1,361 | 1,211 | 1,196 | 1,293 | 1,357 | 1,260 | 1,254 | 1,249 | -0.4% | -3.4% | |
| Total liabilities | 2,774 | 2,612 | 2,587 | 2,814 | 2,948 | 2,935 | 2,918 | 2,894 | -0.8% | +2.9% | |
| Net debt | 1,276 | 1,047 | 1,129 | 1,178 | 1,039 | 916 | 987 | 996 | +0.9% | -15.5% | |
| Temporary equity |
NOT DISCLOSED
10-Q
|
0 | 0 | — | — | 1 | 1 | 1 | 0 | -39.0% | — |
| Stockholders' equity | 2,412 | 2,497 | 2,473 | 2,575 | 2,649 | 2,638 | 2,675 | 2,878 | +7.6% | +11.7% | |
| Net debt / TTM EBITDA |
NOT DISCLOSED
10-Q
|
1.93× | 1.48× | 1.55× | 1.58× | 1.52× | 1.89× | — | — | — | — |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM987
TOTAL DEBT+8
CASH & EQUIVALENTS+1
TO996
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 2026-08-04 ↗