Garrett Motion Inc.
NASDAQ:GTX
7.9 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 96 | 99 | 196 | 259 | 162 | 478 | 291 | 246 | 159 | 146 | 315 | 423 | 456 | 401 | 382 | 592 | 312 | 139 | 254 | 187 | 190 | 182 | 207 | 196 | 197 | 252 | 311 | 300 | -447 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64 | 41 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 298 | 894 |
Cash and Short Term Investments
| 96 | 99 | 196 | 259 | 162 | 478 | 291 | 246 | 159 | 146 | 315 | 423 | 456 | 401 | 382 | 592 | 312 | 139 | 254 | 187 | 190 | 182 | 207 | 196 | 197 | 252 | 311 | 598 | 447 |
Net Receivables
| 698 | 736 | 787 | 808 | 860 | 864 | 888 | 610 | 797 | 713 | 786 | 747 | 741 | 784 | 807 | 841 | 710 | 554 | 629 | 707 | 751 | 790 | 790 | 590 | 762 | 861 | 681 | 589 | 0 |
Inventory
| 267 | 272 | 272 | 263 | 294 | 312 | 301 | 270 | 283 | 284 | 301 | 244 | 278 | 275 | 258 | 235 | 237 | 234 | 225 | 220 | 193 | 193 | 181 | 172 | 183 | 175 | 188 | 188 | 0 |
Other Current Assets
| 82 | 86 | 83 | 276 | 74 | 88 | 125 | 305 | 132 | 114 | 78 | 296 | 134 | 274 | 288 | 440 | 133 | 77 | 80 | 97 | 59 | 49 | 61 | 231 | 43 | 48 | 832 | 709 | 0 |
Total Current Assets
| 1,143 | 1,192 | 1,338 | 1,406 | 1,390 | 1,742 | 1,605 | 1,431 | 1,371 | 1,257 | 1,480 | 1,511 | 1,609 | 1,734 | 1,735 | 1,879 | 1,392 | 1,004 | 1,188 | 1,199 | 1,193 | 1,214 | 1,239 | 1,189 | 1,185 | 1,336 | 2,020 | 2,084 | 447 |
Non-Current Assets: | |||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 498 | 483 | 495 | 517 | 437 | 452 | 462 | 470 | 462 | 490 | 519 | 485 | 522 | 519 | 520 | 541 | 504 | 491 | 489 | 471 | 430 | 472 | 424 | 438 | 422 | 421 | 453 | 442 | 0 |
Goodwill
| 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 193 | 0 |
Long Term Investments
| 12 | 107 | 30 | 29 | 32 | 29 | 32 | 30 | 32 | 31 | 33 | 28 | 31 | 30 | 30 | 30 | 34 | 34 | 34 | 36 | 41 | 38 | 35 | 39 | 37 | 37 | 42 | 38 | 0 |
Tax Assets
| 198 | 199 | 213 | 216 | 225 | 230 | 240 | 232 | 250 | 266 | 278 | 289 | 253 | 261 | 262 | 275 | 265 | 272 | 277 | 268 | 181 | 191 | 159 | 165 | 228 | 41 | 0 | 41 | 0 |
Other Non-Current Assets
| 111 | 55 | 179 | 166 | 255 | 246 | 259 | 281 | 295 | 225 | 185 | 200 | 109 | 100 | 95 | 99 | 79 | 72 | 73 | 108 | 108 | 64 | 122 | 80 | 225 | 220 | 213 | 199 | -447 |
Total Non-Current Assets
| 1,012 | 1,037 | 1,110 | 1,121 | 1,142 | 1,150 | 1,186 | 1,206 | 1,232 | 1,205 | 1,208 | 1,195 | 1,108 | 1,103 | 1,100 | 1,138 | 1,075 | 1,062 | 1,066 | 1,076 | 953 | 958 | 933 | 915 | 1,105 | 912 | 901 | 913 | -447 |
Total Assets
| 2,155 | 2,229 | 2,448 | 2,527 | 2,532 | 2,892 | 2,791 | 2,637 | 2,603 | 2,462 | 2,688 | 2,706 | 2,717 | 2,837 | 2,835 | 3,017 | 2,467 | 2,066 | 2,254 | 2,275 | 2,146 | 2,172 | 2,172 | 2,104 | 2,290 | 2,248 | 2,921 | 2,997 | 0 |
Liabilities & Equity: | |||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||
Account Payables
| 896 | 984 | 1,029 | 1,074 | 1,066 | 1,136 | 1,123 | 1,048 | 1,001 | 979 | 1,071 | 1,006 | 921 | 1,114 | 1,099 | 1,019 | 461 | 705 | 935 | 1,009 | 897 | 883 | 881 | 916 | 828 | 891 | 905 | 860 | 0 |
Short Term Debt
| 15 | 16 | 16 | 16 | 16 | 69 | 16 | 16 | 16 | 16 | 17 | 16 | 262 | 16 | 481 | 575 | 375 | 147 | 77 | 12 | 12 | 23 | 32 | 23 | 28 | 0 | 0 | 484 | 0 |
Tax Payables
| 31 | 32 | 37 | 42 | 55 | 62 | 58 | 39 | 42 | 34 | 29 | 25 | 30 | 35 | 29 | 37 | 15 | 23 | 25 | 33 | 61 | 58 | 106 | 113 | 5 | 15 | 0 | 22 | 0 |
Deferred Revenue
| 18 | 20 | 17 | 15 | 18 | 18 | 26 | 29 | 28 | 30 | 34 | 23 | 21 | 18 | 9 | 8 | 2 | 18 | 13 | 12 | 13 | 20 | 23 | 14 | 11 | 15 | 0 | 21 | 0 |
Other Current Liabilities
| 262 | 222 | 220 | 227 | 230 | 233 | 255 | 243 | 252 | 214 | 229 | 438 | 265 | 309 | 234 | 198 | 179 | 272 | 326 | 326 | 405 | 417 | 419 | 426 | 586 | 726 | 832 | 1,182 | 0 |
Total Current Liabilities
| 1,222 | 1,274 | 1,319 | 1,374 | 1,385 | 1,518 | 1,478 | 1,375 | 1,339 | 1,273 | 1,380 | 1,508 | 1,499 | 1,492 | 1,852 | 1,837 | 1,032 | 1,165 | 1,376 | 1,392 | 1,388 | 1,401 | 1,461 | 1,492 | 1,458 | 1,647 | 1,737 | 2,548 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||
Long Term Debt
| 1,503 | 1,502 | 1,668 | 1,676 | 1,655 | 1,807 | 1,193 | 1,184 | 1,144 | 1,178 | 1,208 | 1,223 | 1,584 | 1,782 | 1,063 | 1,097 | 1,060 | 1,430 | 1,414 | 1,437 | 1,505 | 1,581 | 1,569 | 1,569 | 1,577 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| -25 | 37 | 129 | 149 | 0 | 0 | 0 | 25 | 28 | 21 | 0 | 21 | 543 | 746 | 86 | 2 | 77 | 1,477 | 1,407 | 51 | 1,254 | 1,464 | 1,350 | 27 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 25 | 24 | 30 | 27 | 21 | 21 | 28 | 25 | 17 | 21 | 24 | 21 | 23 | 20 | 2 | 2 | 2 | 35 | 37 | 51 | 53 | 55 | 29 | 27 | 22 | 723 | 0 | 956 | 0 |
Other Non-Current Liabilities
| 183 | 154 | 166 | 185 | 163 | 169 | 172 | 169 | 205 | 221 | 433 | 422 | 244 | 249 | 2,218 | 2,387 | 2,569 | 1,539 | 1,473 | 1,528 | 1,464 | 1,552 | 1,565 | 1,636 | 1,689 | 1,686 | 0 | 2,644 | 0 |
Total Non-Current Liabilities
| 1,711 | 1,680 | 1,864 | 1,888 | 1,839 | 1,997 | 1,393 | 1,378 | 1,366 | 1,420 | 1,665 | 1,666 | 1,851 | 2,051 | 3,283 | 3,488 | 3,631 | 3,004 | 2,924 | 3,016 | 3,022 | 3,188 | 3,163 | 3,205 | 3,288 | 2,409 | 0 | 2,644 | 0 |
Total Liabilities
| 2,933 | 2,954 | 3,183 | 3,262 | 3,224 | 3,515 | 2,871 | 2,753 | 2,705 | 2,693 | 3,045 | 3,174 | 3,350 | 3,543 | 5,135 | 5,325 | 4,663 | 4,169 | 4,300 | 4,408 | 4,410 | 4,589 | 4,624 | 4,697 | 4,746 | 4,056 | 1,737 | 5,192 | 0 |
Equity: | |||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 204 | 0 | 248 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -1,740 | -1,792 | -1,856 | -1,922 | -1,939 | -1,834 | -1,446 | -1,485 | -1,555 | -1,618 | -1,703 | -1,790 | -1,909 | -1,972 | -2,312 | -2,207 | -2,233 | -2,244 | -2,235 | -2,282 | -2,494 | -2,532 | -2,598 | -2,671 | -2,464 | -1,817 | -277 | -2,433 | 0 |
Accumulated Other Comprehensive Income/Loss
| -10 | 46 | 38 | -3 | 59 | 27 | 30 | 36 | 122 | 58 | 19 | -4 | -58 | -66 | -18 | -129 | 11 | 117 | 169 | 130 | 211 | 101 | 136 | 73 | 8 | 9 | 54 | 238 | -1,221 |
Other Total Stockholders Equity
| 972 | 1,021 | 1,083 | 1,190 | 1,188 | 1,184 | 1,336 | 1,333 | 1,331 | 1,329 | 1,327 | 1,326 | 1,334 | 1,332 | 30 | 28 | 26 | 24 | 20 | 19 | 19 | 14 | 10 | 5 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| -778 | -725 | -735 | -735 | -692 | -623 | -80 | -116 | -102 | -231 | -357 | -468 | -633 | -706 | -2,300 | -2,308 | -2,196 | -2,103 | -2,046 | -2,133 | -2,264 | -2,417 | -2,452 | -2,593 | -2,456 | -1,808 | -223 | -2,195 | -1,221 |
Total Equity
| -778 | -725 | -735 | -735 | -692 | -623 | -80 | -116 | -102 | -231 | -357 | -468 | -633 | -706 | -2,300 | -2,308 | -2,196 | -2,103 | -2,046 | -2,133 | -2,264 | -2,417 | -2,452 | -2,593 | -2,456 | -1,808 | -223 | -2,195 | -1,221 |
Total Liabilities & Shareholders Equity
| 2,155 | 2,229 | 2,448 | 2,527 | 2,532 | 2,892 | 2,791 | 2,637 | 2,603 | 2,462 | 2,688 | 2,706 | 2,717 | 2,837 | 2,835 | 3,017 | 2,467 | 2,066 | 2,254 | 2,275 | 2,146 | 2,172 | 2,172 | 2,104 | 2,290 | 2,248 | 1,514 | 2,997 | -1,221 |