Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $1.7B, and stands at 1.65× annualized EBITDA.
CASH
+3.8%
321
TOTAL DEBT
+0.0%
2,031
NET DEBT
-0.7%
1,710
NET DEBT / ANN. EBITDA
-4.4%
1.65×
| 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 | 879 | 504 | 494 | 657 | 303 | 356 | 309 | 321 | +3.8% | -51.2% | |
| Accounts receivable | 459 | 419 | 467 | 477 | 501 | 438 | 512 | 560 | +9.3% | +17.2% | |
| Inventories | 450 | 423 | 444 | 480 | 525 | 519 | 537 | 542 | +0.9% | +13.0% | |
| Other current assets |
RESTATED · WAS 49
10-Q
|
75 | 47 | 56 | 64 | 75 | 79 | 65 | 78 | +20.4% | +21.8% |
| Total current assets | 1,862 | 1,422 | 1,462 | 1,678 | 1,404 | 1,392 | 1,423 | 1,500 | +5.4% | -10.6% | |
| Current ratio | 1.71× | 2.04× | 2.17× | 2.30× | 1.77× | 1.84× | 1.91× | 1.93× | +1.1% | -16.2% | |
| Goodwill | 1,506 | 1,489 | 1,508 | 1,574 | 1,901 | 1,912 | 1,931 | 1,926 | -0.3% | +22.3% | |
| Property, plant & equipment | 385 | 385 | 397 | 411 | 424 | 445 | 450 | 452 | +0.4% | +10.0% | |
| Total assets | 4,974 | 4,488 | 4,564 | 4,915 | 5,225 | 5,224 | 5,312 | 5,361 | +0.9% | +9.1% | |
| Return on assets (annualized) | 11.5% | 13.3% | 13.6% | 12.7% | 12.3% | 12.3% | 11.9% | 12.3% | +3.0% | -3.6% | |
| Accounts payable | 267 | 258 | 249 | 273 | 258 | 245 | 272 | 279 | +2.6% | +2.1% | |
| Accrued liabilities |
RESTATED · WAS 324
10-Q
|
406 | 275 | 398 | 431 | 506 | 510 | 474 | 498 | +5.2% | +15.7% |
| Short-term debt | 419 | 22 | 25 | 25 | 28 | 0 | 0 | 0 | -33.3% | -99.2% | |
| Total current liabilities | 1,092 | 697 | 672 | 728 | 793 | 755 | 746 | 777 | +4.2% | +6.7% | |
| Long-term debt | 1,983 | 1,978 | 1,972 | 2,042 | 2,060 | 1,980 | 2,030 | 2,031 | +0.0% | -0.6% | |
| Total liabilities | 3,403 | 2,987 | 2,957 | 3,128 | 3,279 | 3,156 | 3,211 | 3,242 | +1.0% | +3.6% | |
| Net debt | 1,523 | 1,496 | 1,502 | 1,410 | 1,785 | 1,624 | 1,722 | 1,710 | -0.7% | +21.3% | |
| Stockholders' equity | 1,571 | 1,501 | 1,607 | 1,786 | 1,947 | 2,068 | 2,101 | 2,119 | +0.8% | +18.6% | |
| Net debt / TTM EBITDA | 1.74× | 1.66× | 1.62× | 1.51× | 1.85× | 1.64× | 1.73× | 1.65× | -4.4% | +9.7% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM1,722
TOTAL DEBT+0
CASH & EQUIVALENTS-12
TO1,710
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 2026-07-23 ↗