Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 7.0% to $2.2B, and stands at 2.85× annualized EBITDA.
CASH
+18.9%
1,023
TOTAL DEBT
-0.1%
3,222
NET DEBT
-7.0%
2,199
NET DEBT / ANN. EBITDA
-6.8%
2.85×
| Balance sheet | TTM 24-09 | TTM 24-12 | TTM 25-03 | TTM 25-06 | TTM 25-09 | TTM 25-12 | TTM 26-04 | vs prior TTM | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 1,230 | 1,163 | 1,138 | 992 | 931 | 920 | 860 | 1,023 | +18.9% | +3.1% | |
| Accounts receivable | 602 | 632 | 617 | 661 | 680 | 745 | 691 | 709 | +2.6% | +7.3% | |
| Inventories | 405 | 368 | 381 | 388 | 380 | 379 | 388 | 379 | -2.3% | -2.6% | |
| Other current assets | 212 | 186 | 182 | 195 | 152 | 196 | 189 | 187 | -1.1% | -3.9% | |
| Total current assets | 2,448 | 2,350 | 2,318 | 2,236 | 2,144 | 2,240 | 2,128 | 2,298 | +8.0% | +2.8% | |
| Current ratio | 3.56× | 3.60× | 3.58× | 3.33× | 1.75× | 1.68× | 1.72× | 1.80× | +4.8% | -45.9% | |
| Goodwill | 6,559 | 6,464 | 6,511 | 6,615 | 6,601 | 6,613 | 6,611 | 6,608 | -0.0% | -0.1% | |
| Property, plant & equipment | 518 | 482 | 487 | 499 | 497 | 479 | 466 | 456 | -2.0% | -8.6% | |
| Total assets | 12,770 | 12,392 | 12,361 | 12,363 | 12,139 | 12,168 | 11,997 | 12,046 | +0.4% | -2.6% | |
| Return on assets (annualized) | 2.0% | 2.2% | 2.3% | 2.3% | 2.0% | 2.0% | 2.0% | 2.0% | -1.3% | -14.5% | |
| Accounts payable | 176 | 167 | 178 | 178 | 176 | 185 | 170 | 166 | -2.3% | -7.0% | |
| Accrued liabilities | 510 | 485 | 470 | 493 | 463 | 557 | 493 | 538 | +9.2% | +9.1% | |
| Short-term debt | 1 | 0 | 0 | 0 | 584 | 589 | 576 | 572 | -0.6% | +248663.5% | |
| Total current liabilities | 688 | 653 | 648 | 672 | 1,223 | 1,331 | 1,239 | 1,276 | +3.0% | +90.0% | |
| Long-term debt | 3,186 | 3,150 | 3,168 | 3,214 | 2,631 | 2,631 | 2,632 | 2,633 | +0.0% | -18.1% | |
| Total liabilities | 4,848 | 4,726 | 4,724 | 4,807 | 4,763 | 4,918 | 4,814 | 4,817 | +0.1% | +0.2% | |
| Net debt | 1,979 | 2,009 | 2,054 | 2,244 | 2,304 | 2,320 | 2,366 | 2,199 | -7.0% | -2.0% | |
| Stockholders' equity | 7,922 | 7,667 | 7,637 | 7,556 | 7,376 | 7,250 | 7,183 | 7,229 | +0.6% | -4.3% | |
| Net debt / TTM EBITDA | 2.70× | 2.59× | 2.59× | 2.83× | 2.99× | 3.04× | 3.06× | 2.85× | -6.8% | +0.8% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM2,366
TOTAL DEBT-4
CASH & EQUIVALENTS-163
TO2,199
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 2026-08-11 ↗