Three-Statement Breakdown
NET DEBT UP
Net debt rose 70% to $4.9B — the highest of its last 8 readings.
CASH
-88.0%
143
TOTAL DEBT
+24.3%
5,068
NET DEBT
+70.4%
4,925
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 278 | 290 | 226 | 167 | 166 | 227 | 1,187 | 143 | -88.0% | -14.4% | |
| Accounts receivable | 595 | 603 | 597 | 821 | 703 | 671 | 671 | 791 | +17.9% | -3.7% | |
| Inventories | 594 | 592 | 635 | 523 | 577 | 608 | 588 | 777 | +32.1% | +48.6% | |
| Other current assets | 109 | 147 | 132 | 97 | 249 | 222 | 205 | 113 | -44.9% | +16.5% | |
| Total current assets | 1,576 | 1,632 | 1,590 | 1,608 | 1,695 | 1,728 | 2,651 | 1,824 | -31.2% | +13.4% | |
| Current ratio | 1.00× | 0.94× | 0.74× | 0.84× | 0.76× | 0.74× | 0.84× | 0.66× | -21.7% | -21.5% | |
| Goodwill | 1,233 | 1,219 | 1,222 | 1,229 | 1,227 | 1,231 | 1,229 | 1,945 | +58.3% | +58.3% | |
| Property, plant & equipment | 1,242 | 1,242 | 1,245 | 1,267 | 1,251 | 1,247 | 1,235 | 1,512 | +22.4% | +19.3% | |
| Total assets | 5,497 | 5,577 | 5,512 | 5,561 | 5,528 | 5,613 | 6,436 | 7,794 | +21.1% | +40.2% | |
| Return on assets (annualized) | 7.2% | 13.8% | 13.5% | 23.9% | 5.8% | 11.2% | 11.6% | 8.4% | -28.0% | -65.0% | |
| Accounts payable |
NOT DISCLOSED
10-K
|
— | — | — | 838 | — | — | — | 996 | — | +18.9% |
| Accrued liabilities | 1,472 | 1,460 | 2,016 | 146 | 1,927 | 1,957 | 1,479 | 159 | -89.2% | +8.9% | |
| Short-term debt | 4 | 189 | 54 | 0 | 218 | 307 | 1,591 | 1 | -99.9% | — | |
| Total current liabilities | 1,579 | 1,730 | 2,155 | 1,919 | 2,234 | 2,347 | 3,155 | 2,773 | -12.1% | +44.5% | |
| Long-term debt | 2,482 | 2,483 | 2,483 | 2,484 | 2,485 | 2,486 | 2,487 | 3,981 | +60.1% | +60.3% | |
| Total liabilities | 5,273 | 5,456 | 5,322 | 5,079 | 5,390 | 5,578 | 6,344 | 7,542 | +18.9% | +48.5% | |
| Net debt | 2,208 | 2,382 | 2,311 | 2,321 | 2,537 | 2,566 | 2,891 | 4,925 | +70.4% | +112.2% | |
| Stockholders' equity | 224 | 121 | 190 | 482 | 138 | 35 | 92 | 252 | +173.9% | -47.7% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM2,891
TOTAL DEBT+990
CASH & EQUIVALENTS+1,044
TO4,925
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-K FILED 2026-08-07 ↗