Go Pro

Garrett Motion (GTX) Financials

Garrett Motion logo
$27.33 +0.32 (+1.18%)
Closing price 09/3/2026 04:00 PM Eastern
Extended Trading
$27.08 -0.25 (-0.93%)
As of 04:07 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Garrett Motion

Annual Income Statements for Garrett Motion

This table shows Garrett Motion's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
199 -983 1,206 313 80 398 233 -51 282 310
Consolidated Net Income / (Loss)
199 -983 1,206 313 80 495 390 261 282 310
Net Income / (Loss) Continuing Operations
199 -983 1,206 313 80 495 390 261 282 310
Total Pre-Tax Income
250 366 396 346 119 538 496 347 343 392
Total Operating Income
435 486 527 462 279 491 467 509 465 491
Total Gross Profit
632 735 776 693 539 707 683 756 705 731
Total Revenue
2,997 3,096 3,375 3,248 3,034 3,633 3,603 3,886 3,475 3,584
Operating Revenue
2,997 3,096 3,375 3,248 3,034 3,633 3,603 3,886 3,475 3,584
Total Cost of Revenue
2,365 2,361 2,599 2,555 2,495 2,926 2,920 3,130 2,770 2,853
Operating Cost of Revenue
2,365 2,361 2,599 2,555 2,495 2,926 2,920 3,130 2,770 2,853
Total Operating Expenses
197 249 249 231 260 216 216 247 240 240
Selling, General & Admin Expense
197 249 249 231 260 216 216 247 240 240
Total Other Income / (Expense), net
-185 -120 -131 -116 -160 47 29 -162 -122 -99
Interest Expense
7.00 8.00 19 68 79 83 13 159 156 108
Interest & Investment Income
- - - - - - 0.00 0.00 27 0.00
Other Income / (Expense), net
-178 -112 -112 -48 -81 130 42 -3.00 7.00 9.00
Income Tax Expense
51 1,349 -810 33 39 43 106 86 61 82
Preferred Stock Dividends Declared
- - - 0.00 0.00 97 157 312 0.00 0.00
Basic Earnings per Share
$2.69 ($13.27) $16.28 $4.20 $1.06 $1.69 $0.75 ($0.31) $1.27 $1.55
Weighted Average Basic Shares Outstanding
74.07M 74.07M 74.06M 74.60M 75.54M 69.71M 64.71M 166.60M 222.32M 199.76M
Diluted Earnings per Share
$2.69 ($13.27) $16.21 $4.12 $1.05 $1.56 $0.75 ($0.31) $1.26 $1.52
Weighted Average Diluted Shares Outstanding
74.07M 74.07M 74.40M 75.93M 76.10M 317.50M 65.08M 166.60M 224.12M 203.62M
Weighted Average Basic & Diluted Shares Outstanding
- 74.10M 74.10M 74.83M 75.81M 64.52M 64.84M 238.26M 205.01M 189.97M
Cash Dividends to Common per Share
- - - - - - - - $0.06 $0.26

Quarterly Income Statements for Garrett Motion

This table shows Garrett Motion's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
52 66 64 52 100 62 87 77 84 95 101
Consolidated Net Income / (Loss)
52 66 64 52 100 62 87 77 84 95 101
Net Income / (Loss) Continuing Operations
52 66 64 52 100 62 87 77 84 95 101
Total Pre-Tax Income
68 81 87 76 99 85 102 102 103 118 126
Total Operating Income
120 108 124 113 120 120 122 129 120 138 149
Total Gross Profit
189 172 185 166 182 179 181 186 185 196 212
Total Revenue
945 915 890 826 844 878 913 902 891 985 976
Operating Revenue
945 915 890 826 844 878 913 902 891 985 976
Total Cost of Revenue
756 743 705 660 662 699 732 716 706 789 764
Operating Cost of Revenue
756 743 705 660 662 699 732 716 706 789 764
Total Operating Expenses
69 64 61 53 62 59 59 57 65 58 63
Selling, General & Admin Expense
69 64 61 53 62 59 59 57 65 58 63
Total Other Income / (Expense), net
-52 -27 -37 -37 -21 -35 -20 -27 -17 -20 -23
Interest Expense
55 31 62 37 26 29 25 29 25 27 24
Other Income / (Expense), net
3.00 4.00 -2.00 0.00 5.00 -6.00 5.00 2.00 8.00 7.00 1.00
Income Tax Expense
16 15 23 24 -1.00 23 15 25 19 23 25
Basic Earnings per Share
$1.21 $0.28 $0.29 $0.24 $0.46 $0.30 $0.43 $0.39 $0.43 $0.50 $0.54
Weighted Average Basic Shares Outstanding
166.60M 236.66M 224.32M 217.28M 222.32M 205.11M 202.67M 198.67M 199.76M 189.25M 187.25M
Diluted Earnings per Share
$1.21 $0.28 $0.28 $0.24 $0.46 $0.30 $0.42 $0.38 $0.42 $0.49 $0.53
Weighted Average Diluted Shares Outstanding
166.60M 238.99M 225.90M 218.40M 224.12M 207.57M 205.26M 202.19M 203.62M 193.20M 190.59M
Weighted Average Basic & Diluted Shares Outstanding
238.26M 225.99M 218.61M 213.56M 205.01M 202.62M 201.58M 194.48M 189.97M 187.19M 186.49M

Annual Cash Flow Statements for Garrett Motion

This table details how cash moves in and out of Garrett Motion's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-27 161 -93 -7.00 506 -229 -216 12 -134 53
Net Cash From Operating Activities
305 71 373 242 25 -310 375 465 408 413
Net Cash From Continuing Operating Activities
305 71 373 242 25 -310 375 465 408 413
Net Income / (Loss) Continuing Operations
199 -983 1,206 313 80 495 390 261 282 310
Consolidated Net Income / (Loss)
199 -983 1,206 313 80 495 390 261 282 310
Depreciation Expense
59 64 72 73 86 92 84 90 90 99
Amortization Expense
- - 2.00 9.00 7.00 7.00 8.00 20 37 7.00
Non-Cash Adjustments To Reconcile Net Income
2.00 -71 6.00 -69 57 -790 -31 18 11 -37
Changes in Operating Assets and Liabilities, net
45 1,061 -913 -84 -205 -114 -76 76 -12 34
Net Cash From Investing Activities
-182 30 192 -86 -80 -71 -91 -55 -14 -41
Net Cash From Continuing Investing Activities
-182 30 192 -86 -80 -71 -91 -55 -14 -41
Purchase of Property, Plant & Equipment
-84 -103 -95 -102 -80 -72 -91 -83 -91 -72
Divestitures
- - - - - - 0.00 0.00 46 3.00
Sale and/or Maturity of Investments
647 778 312 - - 1.00 0.00 28 31 28
Net Cash From Financing Activities
-149 60 -658 -163 530 139 -482 -403 -520 -326
Net Cash From Continuing Financing Activities
-149 60 -658 -163 530 139 -482 -403 -520 -326
Repayment of Debt
-710 -670 -1,130 -745 -919 -873 -11 -210 -1,010 -213
Repurchase of Preferred Equity
- - - 0.00 0.00 -216 -388 -605 0.00 0.00
Repurchase of Common Equity
- - - 0.00 0.00 -4.00 0.00 -213 -304 -211
Payment of Dividends
- - - - 0.00 0.00 -83 -42 0.00 -52
Issuance of Debt
656 749 1,965 745 1,449 - 0.00 667 794 150
Effect of Exchange Rate Changes
-1.00 - - - 31 13 -18 5.00 -8.00 7.00
Cash Interest Paid
5.00 5.00 12 54 63 61 65 89 88 95
Cash Income Taxes Paid
73 430 76 93 44 61 42 60 64 62

Quarterly Cash Flow Statements for Garrett Motion

This table details how cash moves in and out of Garrett Motion's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
97 -63 -98 -2.00 29 5.00 102 -1.00 -53 -35 16
Net Cash From Operating Activities
135 84 126 67 131 56 158 100 99 98 145
Net Cash From Continuing Operating Activities
135 84 126 67 131 56 158 100 99 98 145
Net Income / (Loss) Continuing Operations
52 66 64 52 100 62 87 77 84 95 101
Consolidated Net Income / (Loss)
52 66 64 52 100 62 87 77 84 95 101
Depreciation Expense
24 22 22 23 23 22 23 25 29 25 24
Amortization Expense
3.00 3.00 30 2.00 2.00 2.00 1.00 2.00 2.00 1.00 2.00
Non-Cash Adjustments To Reconcile Net Income
-15 20 -17 -20 28 -11 -36 11 -1.00 22 17
Changes in Operating Assets and Liabilities, net
71 -27 27 10 -22 -19 83 -15 -15 -45 1.00
Net Cash From Investing Activities
-7.00 -28 46 -17 -15 -22 -4.00 -1.00 -14 -26 -12
Net Cash From Continuing Investing Activities
-7.00 -28 46 -17 -15 -22 -4.00 -1.00 -14 -26 -12
Purchase of Property, Plant & Equipment
-26 -32 -17 -20 -22 -26 -15 -10 -21 -29 -17
Sale and/or Maturity of Investments
19 4.00 17 3.00 7.00 4.00 11 6.00 7.00 3.00 5.00
Net Cash From Financing Activities
-37 -112 -272 -55 -81 -31 -58 -98 -139 -105 -117
Net Cash From Continuing Financing Activities
-37 -112 -272 -55 -81 -31 -58 -98 -139 -105 -117
Repayment of Debt
-2.00 -5.00 -1,000 -2.00 791 -57 -20 -15 -121 -2.00 -109
Repurchase of Common Equity
-35 -107 -66 -53 -78 -30 -25 -84 -72 -87 -29
Payment of Dividends
- 0.00 - - - -12 -13 -11 -16 -16 -15
Issuance of Debt
- 0.00 - - - 68 - 12 70 0.00 56

Annual Balance Sheets for Garrett Motion

This table presents Garrett Motion's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
2,997 2,124 2,275 3,017 2,706 2,637 2,527 2,276 2,367
Total Current Assets
2,084 1,179 1,199 1,879 1,511 1,431 1,406 1,193 1,319
Cash & Equivalents
300 196 187 592 423 246 259 125 177
Restricted Cash
- - 0.00 101 41 2.00 1.00 1.00 2.00
Accounts Receivable
1,275 750 707 841 747 803 808 687 703
Inventories, net
188 172 220 235 244 270 263 286 339
Other Current Assets
321 61 85 110 56 110 75 94 98
Plant, Property, & Equipment, net
442 438 471 505 485 470 477 449 462
Total Noncurrent Assets
471 507 605 633 710 736 644 634 586
Long-Term Investments
38 39 36 30 28 30 29 10 11
Goodwill
193 193 193 193 193 193 193 193 193
Noncurrent Deferred & Refundable Income Taxes
41 183 268 275 289 232 216 207 210
Other Noncurrent Operating Assets
176 92 108 135 200 281 206 224 172
Total Liabilities & Shareholders' Equity
2,997 2,124 2,275 3,017 2,706 2,637 2,527 2,276 2,367
Total Liabilities
5,192 4,641 4,408 5,325 3,174 2,753 3,262 2,949 3,169
Total Current Liabilities
2,548 1,440 1,392 1,831 1,508 1,375 1,374 1,278 1,363
Short-Term Debt
- 23 4.00 370 7.00 7.00 7.00 7.00 7.00
Accounts Payable
1,977 916 1,009 1,019 1,006 1,048 1,074 972 1,061
Accrued Expenses
571 374 310 242 295 320 293 299 295
Total Noncurrent Liabilities
2,644 3,201 3,016 3,494 1,666 1,378 1,888 1,671 1,806
Long-Term Debt
- 1,569 1,409 1,082 1,181 1,148 1,643 1,464 1,411
Noncurrent Deferred & Payable Income Tax Liabilities
956 13 51 2.00 21 25 27 25 32
Other Noncurrent Operating Liabilities
1,688 1,619 1,556 2,410 464 205 218 182 363
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-2,195 -2,517 -2,133 -2,308 -468 -116 -735 -673 -802
Total Preferred & Common Equity
-2,195 -2,517 -2,133 -2,308 -468 -116 -735 -673 -802
Total Common Equity
-2,195 -2,517 -2,133 -2,308 -468 -116 -735 -673 -802
Common Stock
- 5.00 19 28 1,326 1,333 1,190 1,213 1,240
Retained Earnings
-2,433 -2,595 -2,282 -2,207 -1,790 -1,485 -1,922 -1,653 -1,384
Treasury Stock
- - - - - - 0.00 -306 -520
Accumulated Other Comprehensive Income / (Loss)
238 73 130 -129 -4.00 36 -3.00 73 -138

Quarterly Balance Sheets for Garrett Motion

This table presents Garrett Motion's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
2,791 2,892 2,532 2,448 2,229 2,155 2,275 2,403 2,436 2,373 2,473
Total Current Assets
1,605 1,742 1,390 1,338 1,192 1,143 1,248 1,363 1,380 1,375 1,470
Cash & Equivalents
291 478 162 196 98 96 130 232 230 142 158
Restricted Cash
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 2.00 2.00 2.00
Accounts Receivable
888 864 860 787 736 698 752 721 719 810 836
Inventories, net
301 312 294 272 272 267 265 287 320 313 350
Other Current Assets
124 87 73 82 85 81 100 122 109 108 124
Plant, Property, & Equipment, net
462 452 437 452 438 450 444 458 452 437 426
Total Noncurrent Assets
724 698 705 658 599 562 583 582 604 561 577
Long-Term Investments
32 29 32 30 11 12 11 11 11 11 10
Goodwill
193 193 193 193 193 193 193 193 193 193 193
Noncurrent Deferred & Refundable Income Taxes
240 230 225 213 199 198 202 241 247 184 207
Other Noncurrent Operating Assets
259 246 255 222 196 159 177 137 153 173 167
Total Liabilities & Shareholders' Equity
2,791 2,892 2,532 2,448 2,229 2,155 2,275 2,403 2,436 2,373 2,473
Total Liabilities
2,871 3,515 3,224 3,183 2,954 2,933 2,975 3,215 3,249 3,154 3,148
Total Current Liabilities
1,478 1,518 1,385 1,319 1,274 1,222 1,269 1,319 1,359 1,406 1,467
Short-Term Debt
7.00 60 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00 7.00
Accounts Payable
1,123 1,136 1,066 1,029 984 896 935 1,005 1,022 1,077 1,135
Accrued Expenses
348 322 312 283 283 319 327 307 330 322 325
Total Noncurrent Liabilities
1,393 1,997 1,839 1,864 1,680 1,711 1,706 1,896 1,890 1,748 1,681
Long-Term Debt
1,157 1,772 1,622 1,633 1,465 1,464 1,462 1,460 1,460 1,410 1,360
Noncurrent Deferred & Payable Income Tax Liabilities
28 21 21 30 24 25 30 56 54 34 35
Other Noncurrent Operating Liabilities
208 204 196 201 191 222 214 380 376 304 286
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-80 -623 -692 -735 -725 -778 -700 -812 -813 -781 -675
Total Preferred & Common Equity
-80 -623 -692 -735 -725 -778 -700 -812 -813 -781 -675
Total Common Equity
-80 -623 -692 -735 -725 -778 -700 -812 -813 -781 -675
Common Stock
1,336 1,184 1,188 1,198 1,203 1,207 1,219 1,226 1,232 1,247 1,254
Retained Earnings
-1,446 -1,834 -1,939 -1,856 -1,792 -1,740 -1,591 -1,517 -1,452 -1,305 -1,220
Treasury Stock
- - - -115 -182 -235 -339 -362 -447 -625 -655
Accumulated Other Comprehensive Income / (Loss)
30 27 59 38 46 -10 11 -159 -146 -98 -54

Annual Metrics And Ratios for Garrett Motion

This table displays calculated financial ratios and metrics derived from Garrett Motion's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - -
Revenue Growth
0.00% 3.30% 9.01% -3.76% -6.59% 19.74% -0.83% 7.85% -10.58% 3.14%
EBITDA Growth
0.00% 38.61% 11.64% 1.43% -41.33% 147.42% -16.53% 2.50% -2.76% 1.17%
EBIT Growth
0.00% 45.53% 10.96% -0.24% -52.17% 213.64% -18.04% -0.59% -6.72% 5.93%
NOPAT Growth
0.00% -476.97% 222.96% -73.96% -55.12% 140.86% -18.72% 4.26% -0.14% 1.57%
Net Income Growth
0.00% -593.97% 222.69% -74.05% -74.44% 518.75% -21.21% -33.08% 8.05% 9.93%
EPS Growth
0.00% -593.31% 222.16% -74.58% -74.51% 48.57% -51.92% -141.33% 506.45% 20.63%
Operating Cash Flow Growth
0.00% -76.72% 425.35% -35.12% -89.67% -1,340.00% 220.97% 24.00% -12.26% 1.23%
Free Cash Flow Firm Growth
0.00% 0.00% -81.11% -13.37% 309.86% -264.56% 87.77% 412.33% -33.13% 80.27%
Invested Capital Growth
0.00% 0.00% 54.20% 18.71% -67.44% 114.44% 233.77% -17.74% 5.75% -35.65%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.96% 6.23% -3.86% 1.01% 1.22% -2.82% 1.33%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% -1.00% -7.32% 3.00% -3.53% 8.07% 0.00% 1.51%
EBIT Q/Q Growth
0.00% 0.00% 0.00% -3.04% -12.78% 4.19% -3.78% 8.82% 0.43% 0.60%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 28.95% -41.37% 15.18% -12.10% -0.85% 9.62% -5.88%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 27.24% -57.89% 25.95% -3.94% -18.69% 20.51% -4.91%
EPS Q/Q Growth
0.00% 0.00% 0.00% 29.15% -57.83% 345.71% -63.77% 75.78% -37.31% -2.56%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 384.42% -6.20% 231.58% -8.77% 0.27% -0.43% -0.97% -7.19%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 88.92% -83.20% 58.58% 11.57% -31.66% 6.62%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 7.00% -39.73% 11,300.00% -7.20% -15.63% 13.36% 3.65%
Profitability Metrics
- - - - - - - - - -
Gross Margin
21.09% 23.74% 22.99% 21.34% 17.77% 19.46% 18.96% 19.45% 20.29% 20.40%
EBITDA Margin
10.54% 14.15% 14.49% 15.27% 9.59% 19.82% 16.68% 15.85% 17.24% 16.91%
Operating Margin
14.51% 15.70% 15.61% 14.22% 9.20% 13.52% 12.96% 13.10% 13.38% 13.70%
EBIT Margin
8.58% 12.08% 12.30% 12.75% 6.53% 17.09% 14.13% 13.02% 13.58% 13.95%
Profit (Net Income) Margin
6.64% -31.75% 35.73% 9.64% 2.64% 13.63% 10.82% 6.72% 8.12% 8.65%
Tax Burden Percent
79.60% -268.58% 304.55% 90.46% 67.23% 92.01% 78.63% 75.22% 82.22% 79.08%
Interest Burden Percent
97.28% 97.86% 95.42% 83.57% 60.10% 86.63% 97.45% 68.58% 72.67% 78.40%
Effective Tax Rate
20.40% 368.58% -204.55% 9.54% 32.77% 7.99% 21.37% 24.78% 17.78% 20.92%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 74.26% 55.21% 59.36% 71.38%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 77.16% 44.32% 51.92% 65.27%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -207.82% -116.55% -99.42% -113.41%
Return on Equity (ROE)
0.00% 44.78% -51.19% -13.46% -3.60% -35.66% -133.56% -61.34% -40.06% -42.03%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% -594.41% -33.53% 74.67% 53.77% 114.76%
Operating Return on Assets (OROA)
0.00% 12.48% 16.21% 18.82% 7.48% 21.70% 19.05% 19.60% 19.65% 21.54%
Return on Assets (ROA)
0.00% -32.80% 47.10% 14.23% 3.02% 17.30% 14.60% 10.11% 11.74% 13.35%
Return on Common Equity (ROCE)
0.00% 44.78% -51.19% -13.46% -3.60% -35.66% -133.56% -61.34% -40.06% -42.03%
Return on Equity Simple (ROE_SIMPLE)
0.00% 44.78% -47.91% -14.67% -3.47% -105.77% -336.21% -35.51% -41.90% 0.00%
Net Operating Profit after Tax (NOPAT)
346 -1,305 1,605 418 188 452 367 383 382 388
NOPAT Margin
11.55% -42.16% 47.55% 12.87% 6.18% 12.43% 10.19% 9.85% 11.00% 10.83%
Net Nonoperating Expense Percent (NNEP)
0.00% 190.71% 78.30% 8.24% 11.21% -6.07% -2.90% 10.89% 7.44% 6.11%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - 35.34% 41.84% 47.91% 63.03%
Cost of Revenue to Revenue
78.91% 76.26% 77.01% 78.66% 82.23% 80.54% 81.04% 80.55% 79.71% 79.60%
SG&A Expenses to Revenue
6.57% 8.04% 7.38% 7.11% 8.57% 5.95% 6.00% 6.36% 6.91% 6.70%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
6.57% 8.04% 7.38% 7.11% 8.57% 5.95% 6.00% 6.36% 6.91% 6.70%
Earnings before Interest and Taxes (EBIT)
257 374 415 414 198 621 509 506 472 500
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
316 438 489 496 291 720 601 616 599 606
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 0.14 0.14 0.60 0.55 0.95
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 1.31 2.11 0.00 6.79 10.93
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.49%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 76.18% 47.48% 0.00% 14.72% 9.15%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 5.34 1.80 5.89 4.91 10.84
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.34 0.38 0.95 0.94 1.29
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 1.69 2.28 5.99 5.43 7.62
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 1.96 2.69 7.29 6.89 9.24
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 2.70 3.72 9.64 8.50 11.89
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 3.65 7.94 7.97 11.18
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.13 9.39 7.40
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.00 0.00 -0.63 -0.66 -0.63 -2.54 -9.96 -2.24 -2.19 -1.77
Long-Term Debt to Equity
0.00 0.00 -0.62 -0.66 -0.47 -2.52 -9.90 -2.24 -2.18 -1.76
Financial Leverage
0.00 0.15 -0.22 -0.55 -0.43 -0.51 -2.69 -2.63 -1.91 -1.74
Leverage Ratio
0.00 -1.37 -1.09 -0.95 -1.19 -2.06 -9.15 -6.07 -3.41 -3.15
Compound Leverage Factor
0.00 -1.34 -1.04 -0.79 -0.72 -1.79 -8.92 -4.16 -2.48 -2.47
Debt to Total Capital
0.00% 0.00% -172.11% -196.25% -169.63% 165.00% 111.16% 180.33% 184.34% 230.19%
Short-Term Debt to Total Capital
0.00% 0.00% -2.49% -0.56% -43.22% 0.97% 0.67% 0.77% 0.88% 1.14%
Long-Term Debt to Total Capital
0.00% 0.00% -169.62% -195.69% -126.40% 164.03% 110.49% 179.56% 183.46% 229.06%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 100.00% 272.11% 296.25% 269.63% -65.00% -11.16% -80.33% -84.34% -130.19%
Debt to EBITDA
0.00 0.00 3.26 2.85 4.99 1.65 1.92 2.68 2.46 2.34
Net Debt to EBITDA
0.00 0.00 2.78 2.40 2.51 0.97 1.46 2.21 2.23 2.03
Long-Term Debt to EBITDA
0.00 0.00 3.21 2.84 3.72 1.64 1.91 2.67 2.44 2.33
Debt to NOPAT
0.00 0.00 0.99 3.38 7.74 2.63 3.15 4.31 3.85 3.65
Net Debt to NOPAT
0.00 0.00 0.85 2.85 3.89 1.54 2.39 3.55 3.49 3.16
Long-Term Debt to NOPAT
0.00 0.00 0.98 3.37 5.77 2.61 3.13 4.29 3.83 3.63
Altman Z-Score
0.00 0.00 0.00 0.00 0.00 1.27 1.35 1.58 1.54 2.01
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
0.00 0.82 0.82 0.86 1.03 1.00 1.04 1.02 0.93 0.97
Quick Ratio
0.00 0.62 0.66 0.64 0.78 0.78 0.76 0.78 0.64 0.65
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 1,228 232 201 824 -1,355 -166 518 346 624
Operating Cash Flow to CapEx
363.10% 68.93% 392.63% 237.25% 31.25% -430.56% 412.09% 560.24% 448.35% 573.61%
Free Cash Flow to Firm to Interest Expense
0.00 153.46 12.21 2.95 10.42 -16.33 -12.75 3.26 2.22 5.78
Operating Cash Flow to Interest Expense
43.57 8.88 19.63 3.56 0.32 -3.73 28.85 2.92 2.62 3.82
Operating Cash Flow Less CapEx to Interest Expense
31.57 -4.00 14.63 2.06 -0.70 -4.60 21.85 2.40 2.03 3.16
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.00 1.03 1.32 1.48 1.15 1.27 1.35 1.51 1.45 1.54
Accounts Receivable Turnover
0.00 2.43 3.33 4.46 3.92 4.58 4.65 4.82 4.65 5.16
Inventory Turnover
0.00 12.56 14.44 13.04 10.97 12.22 11.36 11.74 10.09 9.13
Fixed Asset Turnover
0.00 7.00 7.67 7.15 6.22 7.34 7.55 8.21 7.51 7.87
Accounts Payable Turnover
0.00 1.19 1.80 2.65 2.46 2.89 2.84 2.95 2.71 2.81
Days Sales Outstanding (DSO)
0.00 150.31 109.50 81.87 93.11 79.77 78.51 75.66 78.51 70.78
Days Inventory Outstanding (DIO)
0.00 29.06 25.28 28.00 33.28 29.88 32.13 31.08 36.17 39.98
Days Payable Outstanding (DPO)
0.00 305.64 203.14 137.50 148.34 126.30 128.38 123.73 134.80 130.05
Cash Conversion Cycle (CCC)
0.00 -126.26 -68.37 -27.63 -21.94 -16.66 -17.74 -16.99 -20.11 -19.29
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
0.00 -2,533 -1,160 -943 -1,579 228 761 626 662 426
Invested Capital Turnover
0.00 -2.44 -1.83 -3.09 -2.41 -5.38 7.29 5.60 5.40 6.59
Increase / (Decrease) in Invested Capital
0.00 -2,533 1,373 217 -636 1,807 533 -135 36 -236
Enterprise Value (EV)
0.00 0.00 0.00 0.00 0.00 1,218 1,368 3,690 3,251 4,618
Market Capitalization
0.00 0.00 0.00 0.00 0.00 522 491 2,329 1,916 3,390
Book Value per Share
$0.00 ($29.63) ($34.01) ($28.51) ($30.45) ($7.19) ($1.79) ($3.03) ($3.15) ($4.12)
Tangible Book Value per Share
$0.00 ($32.24) ($36.61) ($31.09) ($33.00) ($10.16) ($4.77) ($3.83) ($4.06) ($5.12)
Total Capital
0.00 -2,195 -925 -720 -856 720 1,039 915 798 616
Total Debt
0.00 0.00 1,592 1,413 1,452 1,188 1,155 1,650 1,471 1,418
Total Long-Term Debt
0.00 0.00 1,569 1,409 1,082 1,181 1,148 1,643 1,464 1,411
Net Debt
0.00 -338 1,357 1,190 729 696 877 1,361 1,335 1,228
Capital Expenditures (CapEx)
84 103 95 102 80 72 91 83 91 72
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -764 -434 -376 -275 -454 -185 -221 -204 -216
Debt-free Net Working Capital (DFNWC)
0.00 -464 -238 -189 418 10 63 39 -78 -37
Net Working Capital (NWC)
0.00 -464 -261 -193 48 3.00 56 32 -85 -44
Net Nonoperating Expense (NNE)
147 -322 399 105 108 -43 -23 122 100 78
Net Nonoperating Obligations (NNO)
0.00 -338 1,357 1,190 729 696 877 1,361 1,335 1,228
Total Depreciation and Amortization (D&A)
59 64 74 82 93 99 92 110 127 106
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -24.68% -12.86% -11.58% -9.06% -12.50% -5.13% -5.69% -5.87% -6.03%
Debt-free Net Working Capital to Revenue
0.00% -14.99% -7.05% -5.82% 13.78% 0.28% 1.75% 1.00% -2.24% -1.03%
Net Working Capital to Revenue
0.00% -14.99% -7.73% -5.94% 1.58% 0.08% 1.55% 0.82% -2.45% -1.23%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$2.69 ($13.27) $15.93 $4.20 $1.06 $1.69 $0.75 ($0.31) $1.27 $1.55
Adjusted Weighted Average Basic Shares Outstanding
74.07M 74.07M 74.06M 74.60M 75.54M 69.71M 64.71M 166.60M 222.32M 199.76M
Adjusted Diluted Earnings per Share
$2.69 ($13.27) $15.86 $4.12 $1.05 $1.56 $0.75 ($0.31) $1.26 $1.52
Adjusted Weighted Average Diluted Shares Outstanding
74.07M 74.07M 74.40M 75.93M 76.10M 317.50M 65.08M 166.60M 224.12M 203.62M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 74.10M 74.02M 74.83M 75.81M 64.52M 64.84M 238.26M 205.01M 189.97M
Normalized Net Operating Profit after Tax (NOPAT)
346 340 369 418 188 452 367 383 382 388
Normalized NOPAT Margin
11.55% 10.99% 10.93% 12.87% 6.18% 12.43% 10.19% 9.85% 11.00% 10.83%
Pre Tax Income Margin
8.34% 11.82% 11.73% 10.65% 3.92% 14.81% 13.77% 8.93% 9.87% 10.94%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
36.71 46.75 21.84 6.09 2.51 7.48 39.15 3.18 3.03 4.63
NOPAT to Interest Expense
49.47 -163.16 84.47 6.15 2.37 5.44 28.25 2.41 2.45 3.60
EBIT Less CapEx to Interest Expense
24.71 33.88 16.84 4.59 1.49 6.61 32.15 2.66 2.44 3.96
NOPAT Less CapEx to Interest Expense
37.47 -176.04 79.47 4.65 1.36 4.58 21.25 1.89 1.87 2.93
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 21.28% 16.09% 0.00% 16.77%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.81% 21.28% 97.70% 107.80% 84.84%

Quarterly Metrics And Ratios for Garrett Motion

This table displays calculated financial ratios and metrics derived from Garrett Motion's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 189,971,052.00 187,188,503.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 189,971,052.00 187,188,503.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.50 0.54
Growth Metrics
- - - - - - - - - - -
Revenue Growth
5.23% -5.67% -11.97% -13.96% -10.69% -4.04% 2.58% 9.20% 5.57% 12.19% 6.90%
EBITDA Growth
44.23% -13.29% 12.26% -9.80% 0.00% 0.73% -13.22% 14.49% 6.00% 23.91% 16.56%
EBIT Growth
50.00% -17.04% -6.15% -4.24% 1.63% 1.79% 4.10% 15.93% 2.40% 27.19% 18.11%
NOPAT Growth
1.48% -11.78% -6.65% -18.85% 32.09% -0.53% 14.08% 25.95% -19.26% 26.93% 14.78%
Net Income Growth
-53.57% -18.52% -9.86% -8.77% 92.31% -6.06% 35.94% 48.08% -16.00% 53.23% 16.09%
EPS Growth
404.17% 115.38% 114.89% 4.35% -61.98% 7.14% 50.00% 58.33% -8.70% 63.33% 26.19%
Operating Cash Flow Growth
-1.46% -8.70% -23.17% -9.46% -2.96% -33.33% 25.40% 49.25% -24.43% 75.00% -8.23%
Free Cash Flow Firm Growth
151.24% 186.19% 52.60% 35.81% -62.42% -18.51% 112.64% 14.90% 291.80% 85.59% -97.44%
Invested Capital Growth
-17.74% -10.79% -9.13% -21.29% 5.75% -7.52% -35.48% -29.62% -35.65% -23.29% 27.01%
Revenue Q/Q Growth
-1.56% -3.17% -2.73% -7.19% 2.18% 4.03% 3.99% -1.20% -1.22% 10.55% -0.91%
EBITDA Q/Q Growth
-1.96% -7.43% 27.01% -20.69% 8.70% -8.00% 9.42% 4.64% 0.63% 7.55% 2.92%
EBIT Q/Q Growth
4.24% -7.44% 8.93% -7.38% 10.62% -8.80% 11.40% 3.15% -2.29% 13.28% 3.45%
NOPAT Q/Q Growth
-3.68% -4.10% 3.66% -15.24% 56.78% -27.79% 18.88% -6.42% 0.49% 13.53% 7.50%
Net Income Q/Q Growth
-8.77% 26.92% -3.03% -18.75% 92.31% -38.00% 40.32% -11.49% 9.09% 13.10% 6.32%
EPS Q/Q Growth
426.09% -76.86% 0.00% -14.29% 91.67% -34.78% 40.00% -9.52% 10.53% 16.67% 8.16%
Operating Cash Flow Q/Q Growth
82.43% -37.78% 50.00% -46.83% 95.52% -57.25% 182.14% -36.71% -1.00% -1.01% 47.96%
Free Cash Flow Firm Q/Q Growth
30.87% -25.03% -8.70% 51.60% -63.79% 62.57% 138.26% -18.08% 23.48% -22.99% -96.72%
Invested Capital Q/Q Growth
-15.63% 8.31% -6.05% -8.32% 13.36% -5.29% -34.45% 0.00% 3.65% 12.91% 8.52%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
20.00% 18.80% 20.79% 20.10% 21.56% 20.39% 19.82% 20.62% 20.76% 19.90% 21.72%
EBITDA Margin
15.87% 14.97% 19.55% 16.71% 17.77% 15.72% 16.54% 17.52% 17.85% 17.36% 18.03%
Operating Margin
12.70% 11.80% 13.93% 13.68% 14.22% 13.67% 13.36% 14.30% 13.47% 14.01% 15.27%
EBIT Margin
13.02% 12.24% 13.71% 13.68% 14.81% 12.98% 13.91% 14.52% 14.37% 14.72% 15.37%
Profit (Net Income) Margin
5.50% 7.21% 7.19% 6.30% 11.85% 7.06% 9.53% 8.54% 9.43% 9.64% 10.35%
Tax Burden Percent
76.47% 81.48% 73.56% 68.42% 101.01% 72.94% 85.29% 75.49% 81.55% 80.51% 80.16%
Interest Burden Percent
55.28% 72.32% 71.31% 67.26% 79.20% 74.56% 80.32% 77.86% 80.47% 81.38% 84.00%
Effective Tax Rate
23.53% 18.52% 26.44% 31.58% -1.01% 27.06% 14.71% 24.51% 18.45% 19.49% 19.84%
Return on Invested Capital (ROIC)
54.41% 51.24% 56.84% 50.49% 77.49% 52.53% 75.28% 76.76% 72.36% 75.15% 98.48%
ROIC Less NNEP Spread (ROIC-NNEP)
50.86% 49.29% 54.81% 48.68% 75.92% 50.66% 73.96% 75.18% 71.28% 73.90% 96.95%
Return on Net Nonoperating Assets (RNNOA)
-133.75% -136.26% -109.22% -92.58% -145.37% -96.74% -124.39% -122.20% -123.86% -129.20% -157.78%
Return on Equity (ROE)
-79.34% -85.02% -52.38% -42.10% -67.88% -44.21% -49.11% -45.44% -51.50% -54.05% -59.31%
Cash Return on Invested Capital (CROIC)
74.67% 63.15% 64.32% 76.43% 53.77% 66.38% 118.50% 117.70% 114.76% 100.50% 67.56%
Operating Return on Assets (OROA)
19.59% 17.90% 19.86% 20.88% 21.43% 18.90% 20.79% 22.38% 22.18% 23.38% 23.66%
Return on Assets (ROA)
8.28% 10.55% 10.42% 9.61% 17.14% 10.28% 14.24% 13.15% 14.55% 15.32% 15.93%
Return on Common Equity (ROCE)
-79.34% -85.02% -52.38% -42.10% -67.88% -44.21% -49.11% -45.44% -51.50% -54.05% -59.31%
Return on Equity Simple (ROE_SIMPLE)
0.00% -33.47% -32.97% -30.08% 0.00% -39.71% -37.07% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
92 88 91 77 121 88 104 97 98 111 119
NOPAT Margin
9.71% 9.62% 10.25% 9.36% 14.36% 9.97% 11.40% 10.80% 10.98% 11.28% 12.24%
Net Nonoperating Expense Percent (NNEP)
3.55% 1.95% 2.03% 1.81% 1.57% 1.86% 1.32% 1.58% 1.08% 1.24% 1.52%
Return On Investment Capital (ROIC_SIMPLE)
10.03% - - - 15.19% 11.38% 15.89% 14.89% 15.89% 17.47% 17.26%
Cost of Revenue to Revenue
80.00% 81.20% 79.21% 79.90% 78.44% 79.61% 80.18% 79.38% 79.24% 80.10% 78.28%
SG&A Expenses to Revenue
7.30% 6.99% 6.85% 6.42% 7.35% 6.72% 6.46% 6.32% 7.30% 5.89% 6.45%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
7.30% 6.99% 6.85% 6.42% 7.35% 6.72% 6.46% 6.32% 7.30% 5.89% 6.45%
Earnings before Interest and Taxes (EBIT)
123 112 122 113 125 114 127 131 128 145 150
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
150 137 174 138 150 138 151 158 159 171 176
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.60 0.63 0.52 0.50 0.55 0.50 0.62 0.78 0.95 0.94 1.81
Price to Earnings (P/E)
0.00 0.00 8.12 7.64 6.79 6.17 7.07 8.42 10.93 10.06 19.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.72% 1.14% 1.32% 1.49% 1.54% 0.83%
Earnings Yield
0.00% 0.00% 12.31% 13.09% 14.72% 16.20% 14.13% 11.87% 9.15% 9.94% 5.26%
Enterprise Value to Invested Capital (EV/IC)
5.89 5.64 5.19 5.39 4.91 4.85 8.16 9.66 10.84 9.80 15.29
Enterprise Value to Revenue (EV/Rev)
0.95 1.00 0.89 0.88 0.94 0.89 0.97 1.12 1.29 1.28 2.13
Enterprise Value to EBITDA (EV/EBITDA)
5.99 6.42 5.38 5.26 5.43 5.07 5.81 6.65 7.62 7.38 12.02
Enterprise Value to EBIT (EV/EBIT)
7.29 7.91 6.95 6.70 6.89 6.42 7.00 7.99 9.24 8.88 14.40
Enterprise Value to NOPAT (EV/NOPAT)
9.64 10.27 9.02 9.03 8.50 7.96 8.49 9.62 11.89 11.47 18.72
Enterprise Value to Operating Cash Flow (EV/OCF)
7.94 8.36 7.88 7.65 7.97 8.01 8.14 8.92 11.18 10.36 18.05
Enterprise Value to Free Cash Flow (EV/FCFF)
7.13 8.42 7.68 6.22 9.39 7.03 5.40 6.78 7.40 8.47 25.32
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-2.24 -2.23 -2.03 -1.89 -2.19 -2.10 -1.81 -1.80 -1.77 -1.81 -2.03
Long-Term Debt to Equity
-2.24 -2.22 -2.02 -1.88 -2.18 -2.09 -1.80 -1.80 -1.76 -1.81 -2.01
Financial Leverage
-2.63 -2.76 -1.99 -1.90 -1.91 -1.91 -1.68 -1.63 -1.74 -1.75 -1.63
Leverage Ratio
-6.07 -6.43 -3.80 -3.19 -3.41 -3.29 -3.01 -2.89 -3.15 -3.14 -3.28
Compound Leverage Factor
-3.35 -4.65 -2.71 -2.14 -2.70 -2.45 -2.42 -2.25 -2.53 -2.55 -2.75
Debt to Total Capital
180.33% 181.22% 197.05% 212.27% 184.34% 191.03% 223.97% 224.31% 230.19% 222.80% 197.54%
Short-Term Debt to Total Capital
0.77% 0.77% 0.94% 1.01% 0.88% 0.91% 1.07% 1.07% 1.14% 1.10% 1.01%
Long-Term Debt to Total Capital
179.56% 180.44% 196.12% 211.26% 183.46% 190.12% 222.90% 223.24% 229.06% 221.70% 196.53%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-80.33% -81.22% -97.05% -112.27% -84.34% -91.03% -123.97% -124.31% -130.19% -122.80% -97.54%
Debt to EBITDA
2.68 2.76 2.40 2.46 2.46 2.45 2.54 2.46 2.34 2.22 2.06
Net Debt to EBITDA
2.21 2.37 2.22 2.27 2.23 2.21 2.12 2.05 2.03 1.98 1.80
Long-Term Debt to EBITDA
2.67 2.74 2.39 2.44 2.44 2.44 2.53 2.45 2.33 2.21 2.05
Debt to NOPAT
4.31 4.41 4.02 4.22 3.85 3.84 3.71 3.56 3.65 3.45 3.21
Net Debt to NOPAT
3.55 3.80 3.72 3.91 3.49 3.47 3.10 2.97 3.16 3.07 2.81
Long-Term Debt to NOPAT
4.29 4.39 4.00 4.20 3.83 3.83 3.70 3.54 3.63 3.43 3.19
Altman Z-Score
1.08 1.12 1.07 1.02 1.04 1.03 1.15 1.31 1.49 1.63 2.32
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.02 1.01 0.94 0.94 0.93 0.98 1.03 1.02 0.97 0.98 1.00
Quick Ratio
0.78 0.75 0.65 0.65 0.64 0.70 0.72 0.70 0.65 0.68 0.68
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
227 170 155 235 85 139 330 270 334 257 8.44
Operating Cash Flow to CapEx
519.23% 262.50% 741.18% 335.00% 595.45% 215.38% 1,053.33% 1,000.00% 471.43% 337.93% 852.94%
Free Cash Flow to Firm to Interest Expense
4.12 5.48 2.50 6.36 3.28 4.78 13.20 9.32 13.35 9.52 0.35
Operating Cash Flow to Interest Expense
2.45 2.71 2.03 1.81 5.04 1.93 6.32 3.45 3.96 3.63 6.04
Operating Cash Flow Less CapEx to Interest Expense
1.98 1.68 1.76 1.27 4.19 1.03 5.72 3.10 3.12 2.56 5.33
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.51 1.46 1.45 1.53 1.45 1.46 1.49 1.54 1.54 1.59 1.54
Accounts Receivable Turnover
4.82 4.57 4.64 4.59 4.65 4.47 4.75 4.99 5.16 4.73 4.82
Inventory Turnover
11.74 10.79 10.23 10.21 10.09 10.15 9.85 9.57 9.13 10.18 9.34
Fixed Asset Turnover
8.21 8.38 8.34 8.06 7.51 7.67 7.73 7.84 7.87 8.38 8.49
Accounts Payable Turnover
2.95 2.87 2.82 2.92 2.71 2.78 2.77 2.93 2.81 2.93 2.78
Days Sales Outstanding (DSO)
75.66 79.79 78.71 79.51 78.51 81.70 76.83 73.11 70.78 77.23 75.69
Days Inventory Outstanding (DIO)
31.08 33.82 35.67 35.75 36.17 35.95 37.06 38.14 39.98 35.84 39.08
Days Payable Outstanding (DPO)
123.73 127.02 129.48 125.02 134.80 131.49 131.85 124.61 130.05 124.77 131.28
Cash Conversion Cycle (CCC)
-16.99 -13.40 -15.11 -9.76 -20.11 -13.84 -17.97 -13.36 -19.29 -11.69 -16.51
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
626 678 637 584 662 627 411 411 426 481 522
Invested Capital Turnover
5.60 5.33 5.55 5.39 5.40 5.27 6.61 7.11 6.59 6.66 8.05
Increase / (Decrease) in Invested Capital
-135 -82 -64 -158 36 -51 -226 -173 -236 -146 111
Enterprise Value (EV)
3,690 3,823 3,303 3,150 3,251 3,043 3,353 3,969 4,618 4,714 7,979
Market Capitalization
2,329 2,410 1,941 1,788 1,916 1,716 2,130 2,745 3,390 3,452 6,782
Book Value per Share
($3.03) ($3.11) ($3.21) ($3.56) ($3.15) ($3.41) ($4.01) ($4.03) ($4.12) ($4.11) ($3.61)
Tangible Book Value per Share
($3.83) ($3.92) ($4.06) ($4.44) ($4.06) ($4.36) ($4.96) ($4.99) ($5.12) ($5.13) ($4.64)
Total Capital
915 905 747 693 798 769 655 654 616 636 692
Total Debt
1,650 1,640 1,472 1,471 1,471 1,469 1,467 1,467 1,418 1,417 1,367
Total Long-Term Debt
1,643 1,633 1,465 1,464 1,464 1,462 1,460 1,460 1,411 1,410 1,360
Net Debt
1,361 1,413 1,362 1,362 1,335 1,327 1,223 1,224 1,228 1,262 1,197
Capital Expenditures (CapEx)
26 32 17 20 22 26 15 10 21 29 17
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-221 -171 -174 -169 -204 -145 -182 -204 -216 -168 -150
Debt-free Net Working Capital (DFNWC)
39 26 -75 -72 -78 -14 51 28 -37 -24 10
Net Working Capital (NWC)
32 19 -82 -79 -85 -21 44 21 -44 -31 3.00
Net Nonoperating Expense (NNE)
40 22 27 25 21 26 17 20 14 16 18
Net Nonoperating Obligations (NNO)
1,361 1,413 1,362 1,362 1,335 1,327 1,223 1,224 1,228 1,262 1,197
Total Depreciation and Amortization (D&A)
27 25 52 25 25 24 24 27 31 26 26
Debt-free, Cash-free Net Working Capital to Revenue
-5.69% -4.46% -4.69% -4.73% -5.87% -4.22% -5.26% -5.77% -6.03% -4.55% -4.00%
Debt-free Net Working Capital to Revenue
1.00% 0.68% -2.02% -2.01% -2.24% -0.41% 1.47% 0.79% -1.03% -0.65% 0.27%
Net Working Capital to Revenue
0.82% 0.50% -2.21% -2.21% -2.45% -0.61% 1.27% 0.59% -1.23% -0.84% 0.08%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.21 $0.28 $0.29 $0.24 $0.46 $0.30 $0.43 $0.39 $0.43 $0.50 $0.54
Adjusted Weighted Average Basic Shares Outstanding
166.60M 236.66M 224.32M 217.28M 222.32M 205.11M 202.67M 198.67M 199.76M 189.25M 187.25M
Adjusted Diluted Earnings per Share
$1.21 $0.28 $0.28 $0.24 $0.46 $0.30 $0.42 $0.38 $0.42 $0.49 $0.53
Adjusted Weighted Average Diluted Shares Outstanding
166.60M 238.99M 225.90M 218.40M 224.12M 207.57M 205.26M 202.19M 203.62M 193.20M 190.59M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
238.26M 225.99M 218.61M 213.56M 205.01M 202.62M 201.58M 194.48M 189.97M 187.19M 186.49M
Normalized Net Operating Profit after Tax (NOPAT)
92 88 91 77 84 88 104 97 98 111 119
Normalized NOPAT Margin
9.71% 9.62% 10.25% 9.36% 9.95% 9.97% 11.40% 10.80% 10.98% 11.28% 12.24%
Pre Tax Income Margin
7.20% 8.85% 9.78% 9.20% 11.73% 9.68% 11.17% 11.31% 11.56% 11.98% 12.91%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.24 3.61 1.97 3.05 4.81 3.93 5.08 4.52 5.12 5.37 6.25
NOPAT to Interest Expense
1.67 2.84 1.47 2.09 4.66 3.02 4.16 3.36 3.91 4.11 4.98
EBIT Less CapEx to Interest Expense
1.76 2.58 1.69 2.51 3.96 3.03 4.48 4.17 4.28 4.30 5.54
NOPAT Less CapEx to Interest Expense
1.20 1.81 1.20 1.55 3.82 2.12 3.56 3.01 3.07 3.04 4.27
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
16.09% 0.00% 0.00% 0.00% 0.00% 4.32% 8.31% 11.04% 16.77% 16.33% 16.25%
Augmented Payout Ratio
97.70% 130.08% 155.23% 111.54% 107.80% 85.97% 70.10% 77.61% 84.84% 94.46% 92.44%

Financials Breakdown Chart

Key Financial Trends

Garrett Motion’s Q2 2026 results show continued improvement in profitability, even though revenue remains below the company’s Q2 2023 level. Revenue increased 6.9% year over year to $976 million, while gross profit rose to $212 million from $181 million in Q2 2025. Gross margin expanded to approximately 21.7%, compared with 19.8% a year earlier. Operating income increased 22.1% to $149 million, and net income rose 16.1% to $101 million, or $0.53 per diluted share.

The balance sheet remains highly leveraged, but debt reduction and cash generation are constructive. Garrett Motion generated $145 million of operating cash flow and approximately $128 million of cash flow after capital expenditures in Q2 2026. The company used $109 million to repay debt, $29 million for share repurchases and $15 million for dividends. Cash and equivalents increased to $158 million from $142 million at the end of Q1, although cash remains well below the $232 million reported in Q2 2025 and $478 million in Q2 2023.

Investors should also note that the provided historical figures include several restated periods, particularly in 2023 through 2025. Garrett Motion’s equity remained negative at -$675 million in Q2 2026, although this was an improvement from -$812 million in Q2 2025. The company’s current assets and current liabilities were nearly equal, underscoring the importance of maintaining consistent operating cash flow and continued debt reduction.

  • Profitability is trending higher: Q2 2026 operating income increased to $149 million from $120 million in Q2 2025, while the operating margin improved from approximately 13.4% to 15.3%.
  • Gross margins expanded: Gross profit grew faster than revenue, lifting gross margin to approximately 21.7% from 19.8% year over year and 19.9% in Q1 2026.
  • Net income and earnings per share improved: Net income reached $101 million and diluted EPS increased to $0.53 from $0.42 in Q2 2025. The lower diluted share count also supported per-share results.
  • Operating cash flow remains strong: Garrett Motion generated $145 million of operating cash flow in Q2 2026, more than covering its $17 million of capital expenditures and producing approximately $128 million of cash flow after capital spending.
  • Debt declined sequentially and year over year: Total debt fell to approximately $1.37 billion in Q2 2026 from $1.47 billion in both Q1 2026 and Q2 2025, reflecting substantial debt repayments.
  • Share repurchases reduced dilution: Basic weighted-average shares declined to 187.3 million in Q2 2026 from 202.7 million in Q2 2025 and 224.3 million in Q2 2024.
  • Revenue growth is positive but uneven: Q2 revenue increased from $913 million in 2025 to $976 million in 2026, but remained below the $1.01 billion reported in Q2 2023.
  • Cash generation is improving sequentially: Operating cash flow rose from $98 million in Q1 2026 to $145 million in Q2, but was below the $158 million generated in Q2 2025.
  • Liquidity is tight: Current assets of $1.47 billion were only slightly above current liabilities of $1.467 billion, producing a current ratio of approximately 1.0.
  • Negative shareholders’ equity remains a major risk: Total equity was -$675 million at the end of Q2 2026. Although improved from the prior year, the deficit reflects the company’s accumulated losses and sizable treasury-stock balance.
09/04/26 02:12 AM ETAI Generated. May Contain Errors.

Garrett Motion Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Garrett Motion's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Garrett Motion's net income appears to be on an upward trend, with a most recent value of $310 million in 2025, rising from $199 million in 2016. The previous period was $282 million in 2024. See Garrett Motion's forecast for analyst expectations on what's next for the company.

Garrett Motion's total operating income in 2025 was $491 million, based on the following breakdown:
  • Total Gross Profit: $731 million
  • Total Operating Expenses: $240 million

Over the last 9 years, Garrett Motion's total revenue changed from $3.00 billion in 2016 to $3.58 billion in 2025, a change of 19.6%.

Garrett Motion's total liabilities were at $3.17 billion at the end of 2025, a 7.5% increase from 2024, and a 39.0% decrease since 2017.

In the past 8 years, Garrett Motion's cash and equivalents has ranged from $125 million in 2024 to $592 million in 2020, and is currently $177 million as of their latest financial filing in 2025.

Over the last 9 years, Garrett Motion's book value per share changed from 0.00 in 2016 to -4.12 in 2025, a change of -412.4%.



Financial statements for NASDAQ:GTX last updated on 7/29/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners