Three-Statement Breakdown
NET DEBT UP
Net debt rose 8.2% to $2.7B — the highest of its last 8 readings, and stands at 2.33× annualized EBITDA.
CASH
-94.4%
12
TOTAL DEBT
+0.0%
2,702
NET DEBT
+8.2%
2,690
NET DEBT / ANN. EBITDA
-13.5%
2.33×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 10 | 831 | 167 | 343 | 312 | 774 | 216 | 12 | -94.4% | -96.5% | |
| Accounts receivable | 436 | 212 | 387 | 377 | 374 | 339 | 406 | 452 | +11.3% | +19.9% | |
| Inventories | 205 | 208 | 215 | 215 | 221 | 219 | 230 | 236 | +2.6% | +9.8% | |
| Other current assets | 91 | 90 | 105 | 74 | 75 | 77 | 98 | 106 | +8.2% | +43.2% | |
| Total current assets | 2,629 | 3,228 | 3,042 | 2,973 | 3,078 | 3,451 | 3,217 | 3,239 | +0.7% | +8.9% | |
| Current ratio | 0.79× | 1.08× | 1.07× | 1.08× | 1.14× | 1.13× | 1.19× | 1.23× | +3.3% | +13.8% | |
| Goodwill | 2,618 | 2,618 | 2,651 | 2,651 | 2,650 | 2,650 | 2,650 | 2,650 | +0.0% | -0.0% | |
| Property, plant & equipment | 3,384 | 3,450 | 3,540 | 3,576 | 3,635 | 3,726 | 3,742 | 3,806 | +1.7% | +6.4% | |
| Total assets | 11,082 | 12,141 | 12,103 | 12,098 | 12,309 | 12,749 | 12,533 | 12,682 | +1.2% | +4.8% | |
| Return on assets (annualized) | 3.6% | 4.1% | 4.9% | 5.0% | 4.7% | 5.0% | 4.8% | 6.6% | +38.0% | +30.5% | |
| Accounts payable | 579 | 598 | 602 | 650 | 680 | 556 | 692 | 737 | +6.5% | +13.4% | |
| Accrued liabilities |
NOT DISCLOSED
|
418 | 399 | 449 | 417 | — | — | — | — | — | — |
| Short-term debt |
NOT DISCLOSED
|
— | 503 | — | — | — | — | — | — | — | — |
| Total current liabilities | 3,336 | 2,991 | 2,856 | 2,750 | 2,702 | 3,045 | 2,702 | 2,633 | -2.6% | -4.3% | |
| Long-term debt | 1,709 | 2,700 | 2,699 | 2,700 | 2,698 | 2,700 | 2,701 | 2,702 | +0.0% | +0.1% | |
| Total liabilities | 6,879 | 7,475 | 7,330 | 7,216 | 7,325 | 7,676 | 7,386 | 7,370 | -0.2% | +2.1% | |
| Net debt | 1,699 | 2,372 | 2,532 | 2,357 | 2,386 | 1,926 | 2,485 | 2,690 | +8.2% | +14.1% | |
| Stockholders' equity | 4,203 | 4,666 | 4,773 | 4,882 | 4,984 | 5,073 | 5,147 | 5,312 | +3.2% | +8.8% | |
| Net debt / TTM EBITDA | 2.59× | 3.06× | 2.64× | 2.40× | 2.48× | 1.86× | 2.69× | 2.33× | -13.5% | -2.9% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM2,485
TOTAL DEBT+1
CASH & EQUIVALENTS+204
TO2,690
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 ↗