Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 8.7% to $1.5B, and stands at 0.77× annualized EBITDA.
CASH
+6.9%
1,756
TOTAL DEBT
-0.9%
3,260
NET DEBT
-8.7%
1,504
NET DEBT / ANN. EBITDA
-24.7%
0.77×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 387 | 1,845 | 1,805 | 1,265 | 1,553 | 1,677 | 1,642 | 1,756 | +6.9% | +38.8% | |
| Accounts receivable | 1,429 | 1,354 | 1,379 | 1,481 | 1,452 | 1,371 | 1,445 | 1,522 | +5.4% | +2.8% | |
| Inventories | 1,214 | 1,145 | 1,209 | 1,306 | 1,322 | 1,273 | 1,371 | 1,421 | +3.7% | +8.8% | |
| Other current assets | 133 | 141 | 160 | 169 | 176 | 186 | 219 | 252 | +14.9% | +49.4% | |
| Total current assets | 3,746 | 4,484 | 4,554 | 4,221 | 4,503 | 4,507 | 4,677 | 4,952 | +5.9% | +17.3% | |
| Current ratio | 1.57× | 2.04× | 2.13× | 1.95× | 2.04× | 1.79× | 1.87× | 1.98× | +6.1% | +1.5% | |
| Goodwill | 4,974 | 4,906 | 4,960 | 5,371 | 5,404 | 5,430 | 5,401 | 5,377 | -0.5% | +0.1% | |
| Property, plant & equipment | 996 | 988 | 1,016 | 1,080 | 1,099 | 1,120 | 1,114 | 1,114 | -0.0% | +3.2% | |
| Total assets | 11,913 | 12,509 | 12,649 | 13,161 | 13,421 | 13,422 | 13,507 | 13,694 | +1.4% | +4.0% | |
| Return on assets (annualized) | 11.7% | 45.9% | 7.3% | 8.5% | 9.0% | 8.4% | 7.1% | 9.1% | +29.2% | +7.5% | |
| Accounts payable | 865 | 848 | 844 | 870 | 862 | 876 | 976 | 956 | -2.0% | +9.9% | |
| Accrued liabilities |
NOT DISCLOSED
|
— | 0 | — | — | — | 108 | — | — | — | — |
| Short-term debt | 379 | 399 | 400 | 400 | 400 | 707 | 693 | 682 | -1.6% | +70.6% | |
| Total current liabilities | 2,387 | 2,197 | 2,139 | 2,166 | 2,206 | 2,518 | 2,507 | 2,503 | -0.2% | +15.6% | |
| Long-term debt | 3,008 | 2,529 | 2,573 | 2,669 | 2,670 | 2,621 | 2,597 | 2,578 | -0.7% | -3.4% | |
| Total liabilities |
|
6,215 | 5,555 | 5,511 | 5,720 | 5,758 | 6,017 | 6,017 | 5,990 | -0.4% | +4.7% |
| Net debt |
|
3,000 | 1,484 | 1,567 | 2,204 | 1,918 | 1,669 | 1,648 | 1,504 | -8.7% | -31.8% |
| Stockholders' equity | 5,698 | 6,954 | 7,138 | 7,441 | 7,663 | 7,405 | 7,490 | 7,704 | +2.9% | +3.5% | |
| Net debt / TTM EBITDA | 1.78× | 0.97× | 1.02× | 1.23× | 1.01× | 0.94× | 1.02× | 0.77× | -24.7% | -37.3% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM1,648
TOTAL DEBT-30
CASH & EQUIVALENTS-114
TO1,504
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 ↗