Three-Statement Breakdown
NET DEBT UP
Net debt rose 41% to $1.1B, and stands at 0.88× annualized EBITDA.
CASH
-20.0%
351
TOTAL DEBT
+18.8%
1,423
NET DEBT
+41.2%
1,072
NET DEBT / ANN. EBITDA
+46.4%
0.88×
| 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 | 266 | 196 | 235 | 199 | 184 | 210 | 439 | 351 | -20.0% | +76.3% | |
| Accounts receivable | 862 | 695 | 717 | 713 | 1,001 | 804 | 853 | 824 | -3.3% | +15.6% | |
| Other current assets | 68 | 75 | 66 | 68 | 79 | 70 | 78 | 82 | +4.2% | +20.1% | |
| Total current assets | 1,299 | 1,085 | 1,133 | 1,090 | 1,383 | 1,387 | 1,504 | 1,372 | -8.8% | +25.9% | |
| Current ratio | 0.78× | 0.69× | 0.99× | 0.89× | 1.12× | 1.22× | 1.23× | 1.03× | -16.9% | +15.4% | |
| Goodwill | 3,462 | 3,423 | 3,444 | 3,497 | 3,493 | 3,413 | 3,403 | 3,398 | -0.1% | -2.8% | |
| Property, plant & equipment | 75 | 71 | 68 | 65 | 61 | 57 | 55 | 63 | +14.8% | -3.5% | |
| Total assets | 6,384 | 6,075 | 6,162 | 6,229 | 6,617 | 6,427 | 6,537 | 6,514 | -0.4% | +4.6% | |
| Return on assets (annualized) | 5.9% | 6.5% | 7.1% | 8.2% | 11.1% | 12.7% | 19.1% | 18.8% | -1.5% | +128.3% | |
| Accounts payable | 24 | 21 | 8 | 9 | 12 | 20 | 14 | 35 | +141.5% | +301.3% | |
| Short-term debt | 521 | 525 | 25 | 25 | 25 | 25 | 25 | 25 | +0.3% | +0.3% | |
| Total current liabilities | 1,667 | 1,561 | 1,146 | 1,227 | 1,237 | 1,138 | 1,219 | 1,338 | +9.8% | +9.1% | |
| Long-term debt | 1,227 | 1,019 | 1,364 | 1,208 | 1,172 | 1,173 | 1,173 | 1,398 | +19.2% | +15.7% | |
| Total liabilities | 3,169 | 2,846 | 2,776 | 2,716 | 2,791 | 2,585 | 2,677 | 3,044 | +13.7% | +12.1% | |
| Net debt | 1,483 | 1,348 | 1,154 | 1,034 | 1,013 | 988 | 759 | 1,072 | +41.2% | +3.7% | |
| Stockholders' equity | 3,214 | 3,230 | 3,386 | 3,513 | 3,826 | 3,842 | 3,860 | 3,470 | -10.1% | -1.2% | |
| Net debt / TTM EBITDA | 2.13× | 1.95× | 1.57× | 1.22× | 0.93× | 0.83× | 0.60× | 0.88× | +46.4% | -27.9% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM759
TOTAL DEBT+225
CASH & EQUIVALENTS+88
TO1,072
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 2026-07-31 ↗