Three-Statement Breakdown
NET DEBT UP
Net debt moved from -$550.2M to -$440.7M.
CASH
-6.2%
1,645
TOTAL DEBT
+0.1%
1,204
NET DEBT
—
-441
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 26-01 | 26-04 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 1,313 | 1,360 | 1,435 | 1,458 | 1,534 | 1,624 | 1,753 | 1,645 | -6.2% | +12.8% | |
| Accounts receivable | 796 | 816 | 853 | 842 | 926 | 881 | 891 | 942 | +5.8% | +11.8% | |
| Inventories | 996 | 943 | 961 | 998 | 1,024 | 1,025 | 1,020 | 1,045 | +2.4% | +4.8% | |
| Other current assets | 148 | 140 | 156 | 178 | 149 | 152 | 158 | 173 | +9.6% | -2.8% | |
| Total current assets | 4,001 | 3,989 | 4,141 | 4,220 | 4,385 | 4,403 | 4,548 | 4,524 | -0.5% | +7.2% | |
| Current ratio | 4.18× | 4.15× | 4.14× | 4.48× | 4.40× | 4.79× | 3.53× | 3.43× | -2.7% | -23.4% | |
| Goodwill | 1,087 | 1,057 | 1,078 | 1,103 | 1,106 | 1,110 | 1,102 | 1,232 | +11.7% | +11.7% | |
| Property, plant & equipment | 548 | 543 | 548 | 558 | 560 | 552 | 548 | 560 | +2.3% | +0.5% | |
| Total assets | 7,953 | 7,897 | 8,069 | 8,202 | 8,356 | 8,412 | 8,516 | 8,641 | +1.5% | +5.4% | |
| Return on assets (annualized) | 12.6% | 13.1% | 11.9% | 12.2% | 12.7% | 12.4% | 11.6% | 12.1% | +4.0% | -1.2% | |
| Accounts payable | 270 | 266 | 281 | 270 | 271 | 229 | 254 | 267 | +5.4% | -0.9% | |
| Accrued liabilities | 450 | 458 | 493 | 454 | 484 | 465 | 519 | 536 | +3.2% | +17.9% | |
| Short-term debt | 14 | 14 | 18 | 18 | 21 | 0 | 300 | 17 | -94.3% | -2.8% | |
| Total current liabilities | 956 | 962 | 1,000 | 942 | 997 | 918 | 1,289 | 1,318 | +2.2% | +40.0% | |
| Long-term debt | 1,185 | 1,186 | 1,186 | 1,186 | 1,186 | 1,186 | 887 | 887 | +0.0% | -25.2% | |
| Total liabilities | 2,456 | 2,480 | 2,525 | 2,462 | 2,512 | 2,456 | 2,533 | 2,575 | +1.6% | +4.6% | |
| Net debt | -114 | -161 | -231 | -255 | -327 | -422 | -550 | -441 | — | — | |
| Stockholders' equity | 5,498 | 5,417 | 5,544 | 5,740 | 5,844 | 5,957 | 5,983 | 6,066 | +1.4% | +5.7% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM-550
TOTAL DEBT+1
CASH & EQUIVALENTS+109
ROUNDING-1
TO-441
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 2026-07-23 ↗