Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 19% to $1.5B.
CASH
+35.6%
92
TOTAL DEBT
-17.4%
1,606
NET DEBT
-19.3%
1,514
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 218 | 119 | 141 | 143 | 128 | 102 | 68 | 92 | +35.6% | -35.8% | |
| Accounts receivable | 497 | 565 | 831 | 539 | 522 | 673 | 914 | 483 | -47.2% | -10.5% | |
| Inventories | 646 | 611 | 614 | 602 | 640 | 633 | 642 | 666 | +3.8% | +10.6% | |
| Other current assets | 128 | 141 | 141 | 148 | 155 | 134 | 140 | 156 | +11.9% | +5.8% | |
| Total current assets | 1,489 | 1,436 | 1,727 | 1,432 | 1,445 | 1,542 | 1,763 | 1,397 | -20.8% | -2.5% | |
| Current ratio | 1.60× | 1.60× | 1.89× | 1.45× | 1.46× | 1.61× | 1.88× | 1.45× | -22.7% | +0.3% | |
| Goodwill | 3,281 | 3,287 | 3,310 | 3,364 | 3,529 | 3,538 | 3,525 | 3,518 | -0.2% | +4.6% | |
| Property, plant & equipment | 358 | 359 | 362 | 364 | 367 | 377 | 377 | 381 | +1.0% | +4.7% | |
| Total assets | 6,473 | 6,446 | 6,747 | 6,480 | 6,760 | 6,869 | 7,072 | 6,712 | -5.1% | +3.6% | |
| Return on assets (annualized) | 8.6% | 10.3% | 9.2% | 9.2% | 10.9% | 9.7% | 9.8% | 7.7% | -21.4% | -16.4% | |
| Accounts payable | 286 | 273 | 297 | 314 | 309 | 302 | 332 | 317 | -4.8% | +0.9% | |
| Accrued liabilities | 89 | 80 | 88 | 108 | 113 | 99 | 104 | 106 | +1.9% | -2.0% | |
| Short-term debt |
NOT DISCLOSED
|
— | 9 | 0 | 0 | 0 | 0 | — | — | — | — |
| Total current liabilities | 929 | 895 | 913 | 990 | 988 | 959 | 940 | 963 | +2.5% | -2.8% | |
| Long-term debt | 1,628 | 1,639 | 1,836 | 1,398 | 1,580 | 1,639 | 1,944 | 1,606 | -17.4% | +14.9% | |
| Total liabilities | 2,974 | 2,884 | 3,114 | 2,807 | 2,977 | 3,000 | 3,262 | 2,963 | -9.2% | +5.5% | |
| Net debt | 1,410 | 1,529 | 1,695 | 1,255 | 1,452 | 1,537 | 1,877 | 1,514 | -19.3% | +20.6% | |
| Stockholders' equity | 3,499 | 3,563 | 3,634 | 3,672 | 3,782 | 3,869 | 3,810 | 3,749 | -1.6% | +2.1% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM1,877
TOTAL DEBT-338
CASH & EQUIVALENTS-24
ROUNDING-1
TO1,514
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 2026-07-28 ↗