| Cash Flow | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 |
|---|---|---|---|---|
| Net income | 226 | 149 | 62 | 182 |
| Deferred income taxes | -8 | -3 | 6 | 16 |
| Depreciation | 70 | 45 | 22 | 67 |
| Amortization of deferred issuance costs | 5 | 3 | 2 | 35 |
| Loss on remeasurement of forward purchase contract | - | - | - | 0 |
| Gain on sale of equity investment | 0 | 0 | - | 27 |
| Foreign exchange (gain) loss | - | 65 | 19 | 10 |
| Foreign exchange gain | 66 | - | - | - |
| Stock compensation expense | 19 | 13 | 6 | 17 |
| Pension expense | 1 | 1 | - | 1 |
| Unrealized loss on derivatives | -75 | -81 | -35 | -39 |
| Other | -10 | -4 | -2 | -2 |
| Accounts, notes and other receivables | -4 | -8 | 56 | -110 |
| Inventories | 17 | -20 | -25 | 10 |
| Other assets | 14 | 7 | 3 | -2 |
| Accounts payable | -2 | -13 | -34 | -154 |
| Accrued liabilities | -10 | -44 | -3 | 8 |
| Other liabilities | 21 | 22 | 11 | -1 |
| Net cash provided by operating activities | 314 | 214 | 56 | 277 |
| Expenditures for property, plant and equipment | 51 | 41 | 26 | 69 |
| Proceeds from cross-currency swap contracts | 21 | 15 | 4 | 24 |
| Proceeds from sale of equity investment | 3 | 0 | - | 46 |
| Net cash (used for) provided by investing activities | -27 | -26 | -22 | 1 |
| Proceeds from issuance of long-term debt, net of debt financing costs | 80 | 68 | 68 | 794 |
| Bank overdrafts | - | - | 17 | - |
| Payments of long-term debt | 87 | 73 | 71 | 991 |
| Repurchases of series a preferred stock | - | - | - | 0 |
| Repurchases of common stock | 136 | 52 | 30 | 226 |
| Payments of additional amounts for conversion of series a preferred stock | - | - | - | 0 |
| Excise tax on common stock repurchase | 3 | 3 | - | - |
| Dividend payments | 36 | 25 | 12 | 0 |
| Payments for debt and revolving facility financing costs | 2 | 2 | 1 | 7 |
| Other | -3 | -2 | -2 | -9 |
| Net cash used for financing activities | -187 | -89 | -31 | -439 |
| Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash | 6 | 8 | 2 | -2 |
| Net increase (decrease) in cash, cash equivalents and restricted cash | 106 | 107 | 5 | -163 |
| Cash and cash equivalents at beginning of period | 126 | 126 | 126 | 260 |
| Cash and cash equivalents at end of period | 232 | 233 | 131 | 97 |
Garrett Motion Inc. (GTX)
Garrett Motion Inc. (GTX)