| Cash Flow | 2025-10-03 | 2024-09-27 |
|---|---|---|
| Net income (loss) including non-controlling interests | 59 | -83 |
| Depreciation | 40 | 23 |
| Amortization of intangibles | 479 | 228 |
| Amortization of deferred loan costs and original issue discount | 11 | 22 |
| Goodwill impairment charges | 0 | 0 |
| Derivative instruments | -10 | -37 |
| Equity earnings of non-consolidated subsidiaries | 62 | 74 |
| Distributions from equity method investments | 76 | 61 |
| Deferred income taxes | -47 | -115 |
| Stock-based compensation | 21 | 18 |
| Gain on acquisition of controlling interest | 0 | 69 |
| Other | -17 | -14 |
| Accounts receivable, net | 171 | -81 |
| Prepaid expenses and other assets | -81 | -78 |
| Accounts payable, contract liabilities, and other current liabilities | 54 | -211 |
| Accrued compensation and benefits | 28 | 43 |
| Other long-term liabilities | -53 | -6 |
| Net cash provided by operating activities | 543 | 47 |
| Acquisitions, net of cash acquired | 70 | -488 |
| Divestitures, net of cash conveyed | 365 | - |
| Purchase of property and equipment | 27 | 11 |
| Contributions to equity method investments | 56 | 1 |
| Return of capital from equity method investments | 19 | 0 |
| Other | 3 | 1 |
| Net cash provided by (used in) investing activities | 228 | 475 |
| Borrowings on revolving credit facilities | 1,146 | 562 |
| Payments on revolving credit facilities | 1,146 | 562 |
| Proceeds from borrowing under the term loans | 0 | 2,620 |
| Repayments of borrowings under the credit agreement | 750 | 4,177 |
| Proceeds from issuance of senior notes | 0 | 1,000 |
| Payments of debt issuance fees | 0 | 38 |
| Proceeds from borrowings under other agreements | - | 1 |
| Repayments of borrowings under other agreements | 9 | 13 |
| Capital contribution | 0 | 235 |
| Capital contribution from non-controlling interest | 3 | 0 |
| Distributions to non-controlling interests | 35 | 6 |
| Other | 1 | -4 |
| Net cash used in financing activities | -790 | -382 |
| Effect of exchange rate changes on cash | 4 | 7 |
| Net change in cash and cash equivalents | -15 | 147 |
| Cash and cash equivalents at beginning of period | 452 | 305 |
| Cash and cash equivalents at end of period | 437 | 452 |
Amentum Holdings, Inc. (AMTM)
Amentum Holdings, Inc. (AMTM)