Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 3.8% to $1.2B — the lowest of its last 8 readings.
CASH
+6.0%
621
TOTAL DEBT
-0.7%
1,867
NET DEBT
-3.8%
1,246
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | TTM 24-09 | TTM 24-12 | TTM 25-03 | TTM 25-06 | TTM 25-09 | TTM 25-12 | TTM 26-03 | vs prior TTM | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 633 | 621 | 594 | 568 | 594 | 580 | 586 | 621 | +6.0% | +9.3% | |
| Accounts receivable | 467 | 461 | 475 | 468 | 489 | 512 | 544 | 544 | -0.0% | +16.2% | |
| Inventories | 488 | 430 | 466 | 488 | 495 | 479 | 501 | 520 | +3.9% | +6.7% | |
| Other current assets | 81 | 76 | 84 | 84 | 66 | 62 | 76 | 84 | +9.7% | -0.6% | |
| Total current assets | 1,678 | 1,593 | 1,627 | 1,616 | 1,655 | 1,643 | 1,717 | 1,773 | +3.3% | +9.7% | |
| Current ratio | 2.97× | 2.53× | 2.79× | 3.05× | 2.93× | 2.86× | 3.39× | 3.05× | -10.1% | -0.1% | |
| Goodwill | 3,316 | 3,252 | 3,287 | 3,369 | 3,409 | 3,414 | 3,390 | 3,383 | -0.2% | +0.4% | |
| Property, plant & equipment | 469 | 460 | 460 | 465 | 469 | 468 | 462 | 464 | +0.3% | -0.3% | |
| Total assets | 6,968 | 6,745 | 6,795 | 6,876 | 6,970 | 6,927 | 6,919 | 6,930 | +0.2% | +0.8% | |
| Return on assets (annualized) | 7.0% | 7.5% | 7.1% | 6.8% | 6.9% | 7.0% | 7.3% | 7.5% | +2.2% | +9.8% | |
| Accounts payable | 210 | 198 | 208 | 204 | 208 | 225 | 225 | 234 | +4.0% | +14.4% | |
| Accrued liabilities | 301 | 279 | 275 | 271 | 302 | 297 | 281 | 294 | +4.6% | +8.2% | |
| Short-term debt | 1 | 101 | 101 | 1 | 1 | 1 | 0 | 0 | -20.0% | -50.0% | |
| Total current liabilities | 565 | 630 | 584 | 530 | 564 | 575 | 506 | 582 | +14.9% | +9.8% | |
| Long-term debt | 2,075 | 1,860 | 1,839 | 1,847 | 1,902 | 1,820 | 1,872 | 1,858 | -0.7% | +0.6% | |
| Total liabilities | 3,149 | 2,951 | 2,889 | 2,866 | 2,960 | 2,901 | 2,870 | 2,923 | +1.9% | +2.0% | |
| Net debt | 1,454 | 1,350 | 1,356 | 1,290 | 1,318 | 1,250 | 1,295 | 1,246 | -3.8% | -3.4% | |
| Stockholders' equity | 3,818 | 3,794 | 3,906 | 4,010 | 4,010 | 4,026 | 4,048 | 4,007 | -1.0% | -0.1% | |
| Net debt / TTM EBITDA |
NOT DISCLOSED
10-Q
|
1.65× | — | — | — | — | — | — | — | — | — |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM1,295
TOTAL DEBT-14
CASH & EQUIVALENTS-35
TO1,246
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 2026-07-29 ↗