Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 12% to $1.1B — the lowest of its last 8 readings, and stands at 0.65× annualized EBITDA.
CASH
-8.8%
4
TOTAL DEBT
-12.1%
1,145
NET DEBT
-12.1%
1,141
NET DEBT / ANN. EBITDA
-22.8%
0.65×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 120 | 47 | 43 | 51 | 52 | 17 | 5 | 4 | -8.8% | -91.8% | |
| Accounts receivable | 1,263 | 1,224 | 1,203 | 1,182 | 1,231 | 1,160 | 1,327 | 1,461 | +10.1% | +23.6% | |
| Inventories |
NOT DISCLOSED
|
— | 42 | — | — | — | 42 | — | — | — | — |
| Other current assets |
RESTATED · WAS 185
10-Q
|
543 | 200 | 424 | 454 | 393 | 427 | 385 | 348 | -9.7% | -23.3% |
| Total current assets | 1,926 | 1,771 | 1,671 | 1,687 | 1,676 | 1,604 | 1,717 | 1,813 | +5.6% | +7.5% | |
| Current ratio | 0.94× | 1.06× | 0.89× | 0.87× | 0.87× | 0.83× | 1.26× | 1.26× | -0.2% | +43.9% | |
| Goodwill |
NOT DISCLOSED
|
— | 134 | — | — | — | 134 | — | — | — | — |
| Property, plant & equipment | 5,751 | 5,730 | 5,760 | 5,751 | 5,641 | 5,538 | 5,435 | 5,371 | -1.2% | -6.6% | |
| Total assets | 8,326 | 8,312 | 8,256 | 8,241 | 8,108 | 7,927 | 7,931 | 7,945 | +0.2% | -3.6% | |
| Return on assets (annualized) | 7.3% | 7.5% | 5.7% | 6.2% | 8.4% | 9.1% | 7.1% | 9.1% | +27.7% | +46.0% | |
| Accounts payable | 673 | 646 | 641 | 655 | 665 | 656 | 752 | 792 | +5.4% | +20.9% | |
| Accrued liabilities | 146 | 153 | 146 | 163 | 142 | 159 | 163 | 177 | +8.4% | +8.6% | |
| Short-term debt | 500 | 500 | 699 | 699 | 700 | 700 | 0 | 0 | — | -100.0% | |
| Total current liabilities | 2,041 | 1,678 | 1,874 | 1,933 | 1,933 | 1,935 | 1,365 | 1,445 | +5.8% | -25.3% | |
| Long-term debt | 1,032 | 978 | 880 | 1,020 | 902 | 767 | 1,303 | 1,145 | -12.1% | +12.3% | |
| Total liabilities |
|
4,326 | 4,298 | 4,389 | 4,586 | 4,536 | 4,362 | 4,336 | 4,288 | -1.1% | -6.5% |
| Net debt |
|
1,412 | 1,431 | 1,536 | 1,668 | 1,550 | 1,450 | 1,298 | 1,141 | -12.1% | -31.6% |
| Stockholders' equity | 4,000 | 4,015 | 3,867 | 3,655 | 3,572 | 3,565 | 3,594 | 3,657 | +1.7% | +0.0% | |
| Net debt / TTM EBITDA | 0.86× | 0.87× | 1.07× | 1.11× | 0.92× | 0.85× | 0.84× | 0.65× | -22.8% | -41.8% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM1,298
TOTAL DEBT-158
CASH & EQUIVALENTS+0
ROUNDING+1
TO1,141
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 2026-07-24 ↗