The balance sheet remains highly leveraged with total debt of $5.8B and a D/E ratio of 1.80, while cash of $205M provides a thin liquidity buffer against a current ratio of 1.38.
Graphic Packaging Holding Company (GPK) balance sheet — 30-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Total Current Assets | 3.01B | 2.92B | 2.78B | 2.85B | 2.71B | 2.5B | 2.02B | 1.81B | 1.7B | 1.17B | 1.11B | 1.07B | 1.22B | 1.23B | 1.2B | 1.31B | 1.01B | 1.02B | 1.13B | 586.3M | 564.3M | 553.6M | 538.3M | 538M | 201.1M | 191.8M | 216.06M | 434M | 358.2M | 270M | 271.9M |
| Cash & Short-Term Investments | 205M | 261M | 157M | 162M | 150M | 172M | 179M | 152.9M | 70.5M | 67.4M | 59.1M | 54.9M | 81.6M | 52.2M | 51.5M | 271.8M | 138.7M | 149.8M | 170.1M | 9.3M | 7.3M | 12.7M | 7.3M | 17.5M | 28.63M | 6.77M | 4.01M | 15.9M | 26.2M | 49.4M | 15.7M |
| Cash Only | 205M | 261M | 157M | 162M | 150M | 172M | 179M | 152.9M | 70.5M | 67.4M | 59.1M | 54.9M | 81.6M | 52.2M | 51.5M | 271.8M | 138.7M | 149.8M | 170.1M | 9.3M | 7.3M | 12.7M | 7.3M | 17.5M | 28.63M | 6.77M | 4.01M | 15.9M | 26.2M | 49.4M | 15.7M |
| Short-Term Investments | 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 | 0 | 0 |
| Accounts Receivable | 951M | 760M | 759M | 716M | 804M | 785M | 597M | 451.2M | 510.3M | 422.8M | 426.8M | 423.9M | 408.3M | 412.8M | 461.3M | 401.9M | 382.2M | 382.3M | 369.6M | 226.7M | 230.9M | 216.3M | 214.9M | 198.5M | 63.55M | 59.47M | 75.19M | 268.7M | 153.4M | 81.4M | 71.8M |
| Days Sales Outstanding | 36.77 | 32.19 | 31.46 | 27.72 | 31.09 | 40.04 | 33.22 | 26.73 | 30.89 | 35.04 | 36.24 | 37.19 | 35.14 | 33.65 | 38.82 | 34.87 | 34.07 | 34.07 | 33.07 | 34.18 | 34.93 | 33.12 | 32.87 | 43.04 | 21.93 | 19.51 | 24.89 | 117.96 | 56.65 | 40.64 | 36.79 |
| Inventory | 1.69B | 1.77B | 1.75B | 1.75B | 1.61B | 1.39B | 1.13B | 1.1B | 1.01B | 634M | 582.9M | 557.1M | 521.8M | 557.1M | 531.2M | 479.1M | 417.3M | 436.5M | 532M | 318.6M | 301.3M | 298.5M | 301.2M | 306.9M | 87.24M | 92.41M | 105.23M | 119.4M | 148.6M | 113.8M | 101.5M |
| Days Inventory Outstanding | 86.98 | 92.02 | 94 | 88.5 | 76.98 | 83.28 | 75.86 | 78.98 | 72.92 | 62.79 | 60.9 | 60.56 | 55.13 | 54.21 | 53.63 | 49.07 | 43.59 | 45.2 | 53.99 | 56.4 | 52.3 | 52.6 | 54.24 | 80.1 | 34.22 | 35.12 | 43.03 | 68.06 | 73.65 | 81.48 | 73.16 |
| Other Current Assets | 165M | 136M | 114M | 213M | 146M | 158M | 116M | 105.6M | 106M | 45.7M | 46.1M | 30.9M | 32M | 210.1M | 159.1M | 161.3M | 75.4M | 18M | 25.7M | 18.4M | 13.1M | 13M | 14.9M | 15.1M | 21.69M | 15.78M | 31.63M | 30M | 30M | 25.4M | 82.9M |
| Total Non-Current Assets | 8.65B | 8.85B | 8.36B | 8.33B | 7.62B | 7.96B | 5.79B | 5.48B | 5.26B | 3.69B | 3.49B | 3.19B | 3.11B | 3.33B | 3.42B | 3.34B | 3.47B | 3.68B | 3.85B | 2.19B | 2.67B | 2.8B | 2.57B | 2.66B | 819.76M | 1.04B | 1.12B | 1.19B | 603M | 431.2M | 404.8M |
| Property, Plant & Equipment | 5.53B | 5.67B | 5.26B | 5.22B | 4.82B | 4.93B | 3.77B | 3.46B | 3.24B | 1.87B | 1.75B | 1.59B | 1.55B | 1.68B | 1.71B | 1.62B | 1.64B | 1.8B | 1.94B | 1.38B | 1.49B | 1.55B | 1.65B | 1.72B | 410.59M | 443.71M | 480.39M | 427.5M | 373.7M | 249.6M | 244.6M |
| Fixed Asset Turnover | 1.54x | 1.52x | 1.67x | 1.81x | 1.96x | 1.45x | 1.74x | 1.78x | 1.86x | 2.36x | 2.45x | 2.62x | 2.74x | 2.67x | 2.54x | 2.59x | 2.49x | 2.28x | 2.11x | 1.76x | 1.62x | 1.54x | 1.45x | 0.98x | 2.58x | 2.51x | 2.30x | 1.94x | 2.64x | 2.93x | 2.91x |
| Goodwill | 2.05B | 2.06B | 1.99B | 2.1B | 1.98B | 2.02B | 1.48B | 1.48B | 1.43B | 1.32B | 1.26B | 1.17B | 1.12B | 1.13B | 1.16B | 1.14B | 1.21B | 1.2B | 1.2B | 641.5M | 642.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 626M | 670M | 667M | 820M | 717M | 868M | 437M | 477.3M | 523.8M | 436.5M | 445.3M | 386.7M | 385.6M | 467M | 499.2M | 535.9M | 576.6M | 620M | 664.6M | 140.4M | 148.5M | 799.9M | 810M | 816.6M | 379.7M | 559.7M | 580.3M | 490.6M | 206.6M | 56.9M | 46.8M |
| Long-Term Investments | 2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.2M | -6.8M | -3.2M | -3.6M | -7.4M | 34.1M | 25.7M | -125M | -6.3M | -34.7M | -31.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 442M | 448M | 442M | 187M | 102M | 137M | 102M | 72.5M | 71.3M | 66.4M | 31M | 48.4M | 59.9M | 12.8M | 15.2M | 41.9M | 47.7M | 58.5M | 50M | 32.9M | 44.8M | 451M | 106.1M | 110.5M | 29.48M | 34.12M | 54.7M | 274.9M | 22.7M | 124.7M | 113.4M |
| Total Assets | 11.66B | 11.78B | 11.14B | 11.18B | 10.33B | 10.46B | 7.8B | 7.29B | 6.96B | 4.86B | 4.6B | 4.26B | 4.33B | 4.56B | 4.62B | 4.65B | 4.48B | 4.7B | 4.98B | 2.78B | 3.23B | 3.36B | 3.11B | 3.2B | 1.02B | 1.23B | 1.33B | 1.63B | 961.2M | 701.2M | 676.7M |
| Asset Turnover | 0.74x | 0.73x | 0.79x | 0.84x | 0.91x | 0.68x | 0.84x | 0.85x | 0.87x | 0.91x | 0.93x | 0.98x | 0.98x | 0.98x | 0.94x | 0.90x | 0.91x | 0.87x | 0.82x | 0.87x | 0.75x | 0.71x | 0.77x | 0.53x | 1.04x | 0.90x | 0.83x | 0.51x | 1.03x | 1.04x | 1.05x |
| Asset Growth % | 11.96% | 5.66% | -0.28% | 8.2% | -1.23% | 33.98% | 7.07% | 4.72% | 43.15% | 5.64% | 8.16% | -1.74% | -5% | -1.33% | -0.62% | 3.68% | -4.62% | -5.65% | 79.42% | -14.11% | -3.65% | 7.86% | -2.78% | 213.49% | -16.96% | -7.67% | -18.17% | 69.27% | 37.08% | 3.62% | -13.85% |
| Total Current Liabilities | 2.18B | 2.24B | 1.9B | 2.59B | 1.93B | 2.05B | 1.86B | 1.2B | 1.11B | 851.4M | 779.8M | 732.2M | 676.7M | 711.2M | 752.9M | 645.5M | 595.7M | 644.3M | 685.6M | 406.8M | 420.3M | 420.6M | 416M | 385.1M | 154.99M | 169.4M | 176.75M | 541.2M | 205.6M | 111.5M | 117.3M |
| Accounts Payable | 955M | 1.03B | 1.12B | 1.09B | 1.12B | 1.13B | 825M | 716.1M | 711.6M | 516.5M | 466.5M | 457.9M | 424.9M | 428.3M | 453.7M | 411.4M | 361.5M | 350.8M | 333.4M | 222.4M | 214.4M | 209.6M | 200M | 176.6M | 82.11M | 59M | 58.91M | 56.2M | 40.5M | 43.3M | 33.8M |
| Days Payables Outstanding | 46.66 | 53.51 | 59.81 | 55.2 | 53.83 | 67.55 | 55.48 | 51.61 | 51.15 | 51.15 | 48.74 | 49.78 | 44.89 | 41.68 | 45.81 | 42.13 | 37.76 | 36.32 | 33.83 | 39.37 | 37.22 | 36.94 | 36.02 | 46.09 | 32.2 | 22.43 | 24.09 | 32.04 | 20.07 | 31 | 24.36 |
| Short-Term Debt | 552M | 542M | 32M | 757M | 42M | 272M | 498M | 45.8M | 52M | 61.3M | 63.4M | 36.6M | 32.2M | 77.4M | 79.8M | 30.1M | 26M | 17.6M | 18.6M | 6.6M | 12M | 11M | 14.2M | 38.4M | 3.43M | 37.37M | 58.5M | 400M | 86.3M | 0 | 0 |
| Deferred Revenue (Current) | 23M | 23M | 35M | 0 | 0 | 0 | 0 | 0 | 14M | 11.6M | 11.4M | 19.5M | 15.1M | 10.7M | 13.1M | 16.2M | 14.9M | 170.3M | 246.4M | 67.4M | 82.6M | 73M | 59.2M | 68.3M | 58.33M | 63.49M | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 389M | 199M | 635M | 140M | 135M | 109M | 101M | 83.9M | 328.3M | 262M | 238.5M | 218.2M | 204.5M | 194.8M | 206.3M | 187.8M | 193.3M | 105.6M | 87.2M | 110.4M | 111.3M | 127M | 142.6M | 101.8M | 11.12M | 9.53M | 59.34M | 85M | 78.8M | 68.2M | 83.5M |
| Current Ratio | 1.38x | 1.30x | 1.46x | 1.10x | 1.40x | 1.22x | 1.09x | 1.51x | 1.54x | 1.37x | 1.43x | 1.46x | 1.80x | 1.73x | 1.60x | 2.04x | 1.70x | 1.59x | 1.65x | 1.44x | 1.34x | 1.32x | 1.29x | 1.40x | 1.30x | 1.13x | 1.22x | 0.80x | 1.74x | 2.42x | 2.32x |
| Quick Ratio | 0.60x | 0.52x | 0.54x | 0.42x | 0.57x | 0.54x | 0.48x | 0.59x | 0.62x | 0.63x | 0.68x | 0.70x | 1.03x | 0.95x | 0.89x | 1.29x | 1.00x | 0.91x | 0.87x | 0.66x | 0.63x | 0.61x | 0.57x | 0.60x | 0.73x | 0.59x | 0.63x | 0.58x | 1.02x | 1.40x | 1.45x |
| Cash Conversion Cycle | 77.08 | 70.7 | 65.65 | 61.02 | 54.24 | 55.77 | 53.59 | 54.11 | 52.66 | 46.68 | 48.4 | 47.97 | 45.38 | 46.18 | 46.65 | 41.81 | 39.9 | 42.94 | 53.22 | 51.21 | 50.01 | 48.78 | 51.09 | 77.05 | 23.94 | 32.21 | 43.83 | 153.99 | 110.23 | 91.11 | 85.58 |
| Total Non-Current Liabilities | 6.24B | 6.19B | 6.23B | 5.8B | 6.25B | 6.51B | 4.11B | 3.73B | 3.57B | 2.72B | 2.77B | 2.42B | 2.64B | 2.77B | 2.88B | 2.82B | 3.14B | 3.33B | 3.77B | 2.23B | 2.63B | 2.67B | 2.24B | 2.33B | 554.98M | 557.93M | 635.2M | 657.4M | 294.2M | 146.3M | 146.9M |
| Long-Term Debt | 5.12B | 5.02B | 5.01B | 4.46B | 5.04B | 5.38B | 3.01B | 2.68B | 2.91B | 2.21B | 2.09B | 1.84B | 1.94B | 2.18B | 2.25B | 2.34B | 2.55B | 2.78B | 3.17B | 1.87B | 1.91B | 1.97B | 2.01B | 2.12B | 474.9M | 488.39M | 576.6M | 615.5M | 233M | 100M | 100M |
| Capital Lease Obligations | 279M | 0 | 347M | 343M | 343M | 332M | 291M | 281.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 2.74B | 688M | 613M | 0 | 0 | 0 | 0 | 0 | 469.1M | 321.8M | 408M | 266.7M | 309.3M | 329.9M | 137M | 63M | 241.1M | 226.9M | 187.8M | 141.5M | 475.2M | 461.5M | 13.4M | 13.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 306M | 484M | 261M | 1.01B | 861M | 807M | 805M | 767.5M | 188.9M | 178.1M | 263.9M | 310.5M | 385.2M | 263.3M | 487.8M | 424M | 347.7M | 34.6M | 43.5M | 213.2M | 245.7M | 237.9M | 214.3M | 196.6M | 80.08M | 69.54M | 58.59M | 41.9M | 61.2M | 46.3M | 46.9M |
| Total Liabilities | 8.42B | 8.44B | 8.13B | 8.39B | 8.18B | 8.56B | 5.96B | 4.93B | 4.67B | 3.57B | 3.55B | 3.15B | 3.32B | 3.49B | 3.64B | 3.47B | 3.74B | 3.97B | 4.46B | 2.63B | 3.05B | 3.09B | 2.65B | 2.71B | 709.97M | 727.33M | 811.94M | 1.2B | 499.8M | 257.8M | 264.2M |
| Total Debt | 5.81B | 5.64B | 5.46B | 5.62B | 5.5B | 6.06B | 3.87B | 3.07B | 2.96B | 2.27B | 2.15B | 1.88B | 1.97B | 2.25B | 2.33B | 2.37B | 2.58B | 2.8B | 3.18B | 1.88B | 1.92B | 1.98B | 2.03B | 2.15B | 478.33M | 525.76M | 635.1M | 1.02B | 319.3M | 100M | 100M |
| Net Debt | 5.61B | 5.38B | 5.3B | 5.46B | 5.35B | 5.89B | 3.69B | 2.91B | 2.89B | 2.21B | 2.09B | 1.82B | 1.89B | 2.2B | 2.28B | 2.09B | 2.44B | 2.65B | 3.01B | 1.87B | 1.92B | 1.97B | 2.02B | 2.14B | 449.7M | 518.99M | 631.09M | 999.6M | 293.1M | 50.6M | 84.3M |
| Debt / Equity | 1.80x | 1.69x | 1.81x | 2.02x | 2.56x | 3.20x | 2.10x | 1.30x | 1.29x | 1.76x | 2.04x | 1.70x | 1.95x | 2.10x | 2.37x | 2.00x | 3.45x | 3.84x | 6.06x | 13.04x | 10.58x | 7.36x | 4.44x | 4.41x | 1.54x | 1.05x | 1.22x | 2.37x | 0.69x | 0.23x | 0.24x |
| Debt / EBITDA | 5.76x | 4.01x | 3.19x | 2.88x | 3.46x | 5.83x | 3.50x | 3.01x | 3.29x | 3.22x | 2.88x | 2.55x | 2.86x | 3.63x | 3.82x | 4.09x | 4.53x | 4.97x | 7.84x | 5.43x | 6.55x | 6.77x | 5.88x | 7.86x | 3.77x | 3.58x | 4.27x | 8.65x | 2.19x | 0.88x | 0.89x |
| Net Debt / EBITDA | 5.56x | 3.83x | 3.10x | 2.80x | 3.36x | 5.66x | 3.34x | 2.86x | 3.21x | 3.13x | 2.80x | 2.48x | 2.74x | 3.55x | 3.74x | 3.62x | 4.29x | 4.70x | 7.42x | 5.40x | 6.53x | 6.73x | 5.86x | 7.80x | 3.54x | 3.53x | 4.24x | 8.51x | 2.01x | 0.44x | 0.75x |
| Interest Coverage | 2.02x | 3.63x | 4.86x | 4.91x | 4.63x | 3.30x | 2.84x | 3.50x | 3.82x | 3.83x | 5.14x | 6.25x | 2.60x | 3.06x | 2.76x | 1.13x | 1.01x | 1.23x | 0.70x | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Equity | 3.24B | 3.34B | 3.01B | 2.78B | 2.15B | 1.89B | 1.84B | 2.36B | 2.29B | 1.29B | 1.06B | 1.1B | 1.01B | 1.07B | 983.1M | 1.18B | 747M | 728.8M | 525.2M | 144M | 181.7M | 268.7M | 456.6M | 489M | 310.89M | 502M | 519.51M | 428.4M | 461.4M | 443.4M | 412.5M |
| Equity Growth % | 23.3% | 10.75% | 8.3% | 29.4% | 13.58% | 2.88% | -22.11% | 3.27% | 77.06% | 22.28% | -4.1% | 8.83% | -5.71% | 9.21% | -16.79% | 58.17% | 2.5% | 38.77% | 264.72% | -20.75% | -32.38% | -41.15% | -6.63% | 57.29% | -38.07% | -3.37% | 21.27% | -7.15% | 4.06% | 7.49% | -15.54% |
| Book Value per Share | 10.91 | 11.24 | 9.88 | 9.00 | 6.95 | 6.35 | 6.58 | 8.01 | 7.38 | 4.14 | 3.29 | 3.33 | 3.06 | 3.07 | 2.48 | 3.10 | 2.15 | 2.11 | 1.66 | 0.71 | 0.90 | 1.34 | 2.30 | 3.30 | 9.36 | 15.75 | 17.61 | 14.91 | 15.82 | 15.35 | 12.69 |
| Total Shareholders' Equity | 3.24B | 3.34B | 3.01B | 2.78B | 2.15B | 1.89B | 1.42B | 1.57B | 1.57B | 1.29B | 1.06B | 1.1B | 1.01B | 1.06B | 974M | 1.17B | 747M | 728.8M | 525.2M | 144M | 181.7M | 268.7M | 456.6M | 489M | 307.04M | 497.65M | 515.15M | 423.3M | 448M | 430.5M | 397.9M |
| Common Stock | 3M | 3M | 3M | 3M | 3M | 3M | 3M | 2.9M | 3M | 3.1M | 3.1M | 3.2M | 3.3M | 3.2M | 3.4M | 3.9M | 3.4M | 3.4M | 3.4M | 2M | 2M | 2M | 2M | 2M | 335K | 322K | 305K | 300K | 0 | 0 | 0 |
| Retained Earnings | 1.53B | 1.61B | 1.41B | 1.03B | 469M | 66M | -48M | 56.4M | 10M | -56M | -268M | -326.8M | -452.9M | -542.6M | -633.2M | -731.4M | -1.01B | -1.02B | -1.08B | -975.7M | -901.1M | -800.6M | -639.8M | -598M | -179.21M | -562K | -7M | 0 | 1.7M | -19.6M | -47.3M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated OCI | -291M | -262M | -455M | -313M | -377M | -224M | -246M | -365.8M | -377.9M | -338.8M | -387.6M | -345.7M | -334.6M | -188.2M | -311.3M | -282.1M | -213.3M | -213.8M | -358.2M | -73.9M | -106M | -102.3M | -74.8M | -83.5M | -30.13M | -19.86M | -483K | 100K | 0 | 0 | 0 |
| Minority Interest | 1M | 1M | 1M | 1M | 1M | 2M | 416M | 792.1M | 714.8M | 0 | 0 | 0 | 0 | 11.3M | 9.1M | 13.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.86M | 4.36M | 4.36M | 5.1M | 13.4M | 12.9M | 14.6M |
Quick answers to the most common questions about buying GPK stock.
As of 2025, Graphic Packaging Holding Company (GPK) had total assets of $11.78B including $2.92B in current assets.
Graphic Packaging Holding Company (GPK) carries total debt of $5.64B, offset by $261.0M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Graphic Packaging Holding Company (GPK) has total shareholders' equity (book value) of $3.34B ($11.24 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Graphic Packaging Holding Company (GPK) reported a current ratio of 1.30x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Inflation outpacing pricing actions
Metrics are mathematically derived from official filings.
Leverage Creeps Higher as Assets Stall
Total assets have grown only 8% since Q1 2024, while debt has risen 2%, pushing D/E from 1.99 to 1.80, as per reported figures, indicating a balance sheet that is not expanding to support growth.
The stability in total assets around $11.7B masks a subtle shift: equity has grown from $2.9B to $3.2B, but debt has also increased, keeping leverage elevated. The modest asset growth, coupled with a 10-quarter revenue decline, suggests that the balance sheet is not being deployed to drive expansion, but rather to maintain existing operations. This trajectory implies that the company is in a holding pattern, with capital allocation focused on debt reduction rather than growth.
Debt Load Persists Near Peak Levels
Total debt stands at $5.8B, with D/E at 1.80, down from 1.99 in Q1 2024, but still above the peer average of 1.24, based on reported figures, indicating a leveraged capital structure that may constrain financial flexibility.
Despite a slight deleveraging trend, the absolute debt level remains high, and the D/E ratio is significantly above peers like PKG (0.95) and IP (0.73). The interest expense burden, in a rising rate environment, likely consumes a meaningful portion of operating income, which is already strained. This leverage appears to be a strategic choice to fund acquisitions and capital expenditures, but it also increases vulnerability to margin compression and economic downturns.
Asset Base Heavy with Fixed Assets
PP&E of $5.5B represents 47% of total assets, while goodwill of $2.0B adds another 17%, as per financial statements, indicating a capital-intensive model with significant intangible risk.
The asset mix is dominated by fixed assets, reflecting the mill and machinery investments that are central to GPK's vertical integration strategy. However, the large goodwill balance, primarily from the AR Packaging acquisition, poses an impairment risk if the expected synergies fail to materialize. The recent revenue contraction and margin pressure could trigger impairment testing, and investors should monitor whether the carrying value of these assets remains justified.
Equity Growth Driven by Retained Earnings
Equity has increased from $2.9B to $3.2B over the past ten quarters, with retained earnings rising from $1.2B to $1.5B, as reported in financial statements, indicating that equity growth is primarily from reinvested profits.
The modest growth in equity is entirely attributable to retained earnings, as the company has not engaged in significant share repurchases or issued new shares. This suggests a conservative capital return policy, with cash flows being reinvested into the business or used for debt reduction. However, the slow pace of equity accumulation, relative to the debt load, means that the balance sheet remains highly leveraged, and any further losses could quickly erode the equity cushion.
Liquidity Buffer Thin but Stable
Cash of $205M is minimal relative to total debt of $5.8B, and the current ratio of 1.38 is below the peer average of 1.65, based on reported figures, indicating a tight liquidity position.
The current ratio has fluctuated between 1.24 and 1.88 over the past ten quarters, but the latest reading of 1.38 suggests that current assets barely cover current liabilities. Cash balances are low, and the company relies on operating cash flow to service debt and fund capex. Given the volatile cash flow patterns observed in the cash flow statement, this thin liquidity buffer may be insufficient to absorb a sudden shock, such as a further spike in input costs or a demand downturn.
Goodwill and Pension Obligations Loom
Goodwill of $2.0B and potential pension liabilities, though not separately disclosed, may distort the balance sheet, as per reported figures, suggesting that the true economic leverage could be higher than reported.
The balance sheet does not separately disclose pension obligations, but historical pension plans are common in this industry. If these obligations are underfunded, they represent off-balance-sheet liabilities that could strain future cash flows. Additionally, the $2.0B goodwill, which is 17% of total assets, is at risk of impairment if the company's market value declines further. Investors should adjust for these items to assess the true financial health of the company.