Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $2.0B, and stands at 2.38× annualized EBITDA.
CASH
+1.6%
840
TOTAL DEBT
-0.0%
2,855
NET DEBT
-0.7%
2,015
NET DEBT / ANN. EBITDA
+14.2%
2.38×
| Balance sheet | TTM 24-10 | TTM 25-01 | TTM 25-04 | TTM 25-07 | TTM 25-10 | TTM 26-01 | TTM 26-04 | vs prior TTM | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 742 | 840 | 670 | 599 | 671 | 868 | 827 | 840 | +1.6% | +40.1% | |
| Accounts receivable | 818 | 768 | 744 | 764 | 785 | 696 | 760 | 733 | -3.5% | -4.0% | |
| Inventories | 1,576 | 1,517 | 1,729 | 1,822 | 1,747 | 1,647 | 1,751 | 1,802 | +2.9% | -1.1% | |
| Other current assets |
RESTATED · WAS 73
10-Q
|
35 | 64 | 59 | 55 | 44 | 85 | 64 | 53 | -16.5% | -3.0% |
| Total current assets | 3,246 | 3,266 | 3,282 | 3,322 | 3,406 | 3,388 | 3,494 | 3,526 | +0.9% | +6.1% | |
| Current ratio | 2.32× | 2.45× | 2.47× | 2.47× | 2.47× | 2.66× | 1.94× | 1.88× | -2.9% | -23.8% | |
| Goodwill | 4,923 | 4,917 | 4,921 | 4,923 | 4,924 | 4,889 | 4,872 | 4,868 | -0.1% | -1.1% | |
| Property, plant & equipment | 2,195 | 2,175 | 2,192 | 2,213 | 2,239 | 2,241 | 2,166 | 2,163 | -0.1% | -2.2% | |
| Total assets | 13,435 | 13,403 | 13,422 | 13,497 | 13,393 | 13,316 | 13,344 | 13,292 | -0.4% | -1.5% | |
| Return on assets (annualized) | 6.0% | 5.6% | 5.6% | 5.6% | 3.6% | 3.7% | 3.5% | 2.6% | -26.3% | -53.9% | |
| Accounts payable | 736 | 709 | 717 | 708 | 732 | 671 | 669 | 678 | +1.3% | -4.2% | |
| Accrued liabilities | 66 | 64 | 53 | 59 | 56 | 60 | 79 | 93 | +18.3% | +57.8% | |
| Short-term debt | 8 | 7 | 7 | 7 | 7 | 6 | 505 | 506 | +0.1% | +7402.0% | |
| Total current liabilities | 1,399 | 1,332 | 1,328 | 1,346 | 1,381 | 1,273 | 1,803 | 1,874 | +3.9% | +39.3% | |
| Long-term debt | 2,851 | 2,850 | 2,851 | 2,850 | 2,851 | 2,851 | 2,351 | 2,349 | -0.1% | -17.6% | |
| Total liabilities |
|
5,431 | 5,365 | 5,380 | 5,404 | 5,477 | 5,363 | 5,380 | 5,432 | +1.0% | +0.5% |
| Net debt |
|
2,117 | 2,017 | 2,188 | 2,258 | 2,187 | 1,990 | 2,030 | 2,015 | -0.7% | -10.7% |
| Stockholders' equity | 8,004 | 8,038 | 8,042 | 8,093 | 7,916 | 7,953 | 7,964 | 7,860 | -1.3% | -2.9% | |
| Net debt / TTM EBITDA | 1.60× | 1.59× | 1.73× | 1.78× | 2.23× | 1.99× | 2.09× | 2.38× | +14.2% | +34.3% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM2,030
TOTAL DEBT-1
CASH & EQUIVALENTS-13
ROUNDING-1
TO2,015
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 2026-08-27 ↗