SHIKIBO (3109) FY2027 Q1 Earnings Report

Quick View

Executive Summary

Shikibo reported increases in both revenue and earnings. Although the growth in Operating Income outpaced revenue growth and the earnings growth rate expanded, the increase in Net Income remained limited. Revenue was ¥122.0B (+28.6% YoY), while Operating Income was ¥4.1B (+66.3% YoY). Ordinary Income was ¥3.3B (+29.4% YoY), and Net Income was ¥1.9B (+5.7% YoY), indicating that the improvement at the Operating Income level has not sufficiently flowed through to the bottom line. The primary factors were substantial revenue growth in the Textiles segment and the heavier tax burden resulting from the higher effective tax rate.

Factors Behind Earnings Changes

【Revenue】Consolidated Revenue increased substantially to ¥122.0B (+28.6% YoY). By segment, Textiles led the majority of the company-wide revenue increase, rising to ¥70.8B (+49.7% YoY), while Industrial Materials increased to ¥18.3B (+10.4% YoY) and Functional Materials increased to ¥18.8B (+13.3% YoY). Meanwhile, Real Estate and Services declined to ¥14.8B (-5.0% YoY).

【Profit and Loss】Operating Income was ¥4.1B (+66.3% YoY), and the Operating Income margin improved to 3.3% from 2.6% in the previous year. This was driven by a sharp increase in Textiles Operating Income to ¥2.6B (+263.9% YoY), while Functional Materials also turned profitable at ¥0.8B (+218.2% YoY). However, profit in Real Estate and Services declined to ¥4.7B (-8.9% YoY), despite remaining the largest source of profit. Non-operating expenses amounted to ¥1.8B, primarily consisting of ¥1.3B in interest expenses, limiting Ordinary Income to ¥3.3B (+29.4% YoY). In addition, as the effective tax rate was high at approximately 43%, Net Income growth slowed to ¥1.9B (+5.7% YoY). Overall, the company achieved higher revenue and earnings, but the tax burden and lower earnings in Real Estate and Services constrained the extent of profit growth.

Segment Analysis

Textiles was the core driver of company-wide growth, with revenue of ¥70.8B (+49.7% YoY) and Operating Income of ¥2.6B (+263.9% YoY), while its profit margin improved to 3.7%. Real Estate and Services recorded revenue of ¥14.8B (-5.0% YoY) and Operating Income of ¥4.7B (-8.9% YoY), but remained the most profitable segment, with a margin of 32.0%, and a major contributor to company-wide profit. Functional Materials recorded revenue of ¥18.8B (+13.3% YoY) and returned to profitability with Operating Income of ¥0.8B, recovering its profit margin to 4.1%. Industrial Materials recorded revenue of ¥18.3B (+10.4% YoY), but Operating Income remained at ¥0.04B (-63.6% YoY), resulting in a notably low profit margin of 0.2%. The adjustment for corporate expenses and other items was negative ¥4.1B, widening from negative ¥2.9B in the previous year and placing pressure on the portion of total segment profit attributable to the company as a whole.

Key Financial Indicators

【Profitability】The Operating Income margin improved to 3.3% from approximately 2.6% in the previous year, but the gross margin was 19.9%, a level at which the room to absorb cost-increase pressures is limited. The Net Income margin was 1.5%, and the high effective tax rate of approximately 43% prevented the improvement at the Operating Income level from being sufficiently reflected in Net Income.【Cash Flow Quality】The current ratio was 138.0% and the quick ratio was 103.5%, indicating that short-term payment capacity itself remains intact. However, inventories were ¥86.9B, accounting for 9.3% of total assets, making the length of the cash conversion cycle—including inventory turnover and collection of trade receivables—a monitoring point.【Investment Efficiency】ROE remained at 0.5% (quarterly result), and capital efficiency was low, together with the low asset turnover ratio.【Financial Soundness】The Equity Ratio was 38.6%, nearly unchanged from 38.5% in the previous year. Interest-bearing debt consisted of ¥150.8B in short-term borrowings, ¥154.5B in long-term borrowings, and other items. While short-term borrowings accounted for approximately half of interest-bearing debt, cash and deposits were only ¥64.4B, indicating low cash coverage of short-term debt.

Cash Flow Analysis

As the financial results do not include a statement of cash flows, cash trends are analyzed based on changes in the balance sheet. Cash and deposits were ¥64.4B, nearly flat compared with ¥64.1B in the same period of the previous year. Current assets were ¥347.6B and current liabilities were ¥251.9B, resulting in working capital of ¥95.7B and providing a certain degree of cushion. However, inventories of ¥86.9B and trade receivables of ¥79.1B were substantial, and the difference from trade payables of ¥38.5B suggests that working capital is absorbing a portion of funds. Short-term borrowings increased to ¥150.8B from ¥142.8B in the previous year, potentially indicating that the working capital requirements associated with revenue growth are being funded through short-term borrowings. The fact that cash is less than half of short-term borrowings suggests a high degree of reliance on external financing for liquidity management.

Earnings Quality

The slowdown in Ordinary Income growth (+29.4%) relative to Operating Income growth (+66.3%) was due to ¥1.8B in non-operating expenses, primarily consisting of ¥1.3B in interest expenses. No extraordinary gains or losses were recorded in the current period, and unlike the previous year, when an extraordinary gain of ¥0.2B and an extraordinary loss of ¥0.2B were recorded, no such temporary factors were present this period. In the conversion from Ordinary Income to Net Income, income taxes of ¥1.4B were substantial relative to pretax income of ¥3.3B, resulting in a high effective tax rate of approximately 43%; deferred tax expenses accounted for ¥1.2B of this amount. This heavy tax burden was the primary factor preventing the improvement at the Operating Income level from being sufficiently reflected in Net Income. Comprehensive income was ¥3.3B, exceeding Net Income of ¥1.9B, with positive contributions of ¥0.8B from foreign currency translation adjustments and ¥0.5B from valuation differences on securities. However, these items are affected by market fluctuations and require attention when assessing recurring earnings power.

Earnings Forecasts and Guidance

The full-year earnings forecasts are revenue of ¥557.0B (+25.0% YoY), Operating Income of ¥15.0B (+53.9% YoY), and Ordinary Income of ¥9.0B (+36.7% YoY), and no revisions have been made to either the earnings forecasts or the dividend forecast. Q1 revenue progress was 21.9%, slightly below a simple one-quarter benchmark of 25%, while Operating Income progress was 27.2% and Ordinary Income progress was 36.6%, both proceeding above the standard pace. In particular, the lead in Ordinary Income progress suggests that earnings are progressing at a pace exceeding the full-year plan.

Shareholder Returns

The full-year dividend forecast is ¥50.00 per share, representing an increased dividend level compared with the previous year's actual dividend of ¥25 (potentially the combined interim and year-end dividends). Against the full-year EPS forecast of ¥47.26, the dividend forecast of ¥50.00 implies a Payout Ratio exceeding 100%, meaning that current-period profit alone would be insufficient to fund the dividend. With cash and deposits remaining at only ¥64.4B and limited financial flexibility relative to short-term borrowings of ¥150.8B, the sustainability of the dividend should be monitored continuously in light of earnings progress and trends in cash on hand.

Risk Factors

1. Working Capital and Inventory Risk: Inventories were ¥86.9B (including finished goods of ¥86.9B, raw materials of ¥32.4B, and work in process of ¥25.9B), accounting for 9.3% of total assets. Together with trade receivables of ¥79.1B, this indicates a structure in which funds remain tied up for an extended period. If demand slows, this could lead to inventory valuation losses or additional absorption of funds.

2. Borrowing Structure and Liquidity Risk: Short-term borrowings of ¥150.8B account for approximately half of total interest-bearing debt, while cash and deposits of ¥64.4B are less than half of short-term borrowings. Interest expenses of ¥1.3B are equivalent to approximately 30% of Operating Income of ¥4.1B, raising concerns about increased interest burdens in a rising interest-rate environment.

3. Tax Burden and Segment Concentration Risk: The effective tax rate was high at approximately 43%, and deferred tax expenses of ¥1.2B constrained Net Income growth. In addition, while the majority of revenue growth was driven by the Textiles segment, Real Estate and Services, the largest source of profit, recorded declines in both revenue and profit, meaning that the imbalance among segments is affecting earnings quality.

Industry Benchmark (Reference; Compiled by the Company)

Industry Benchmark (manufacturing)

Profitability and Return

The company's Operating Income margin and Net Income margin are both significantly below the industry median, placing its profitability at the lower end of the industry.

Growth and Capital Efficiency

The Revenue growth rate significantly exceeds the industry median, indicating top-tier growth within the industry.

Source: Compiled by the Company

Key Points from the Financial Results

1. Operating Income expanded at +66.3% YoY, outpacing revenue growth of +28.6%, and improvements in profitability were confirmed in both the Textiles and Functional Materials segments. Meanwhile, interest expenses and the high effective tax rate (approximately 43%) compressed growth at the Ordinary Income and Net Income levels. Whether the improvement at the Operating Income level will flow through to the bottom line remains a key focus going forward.

2. Real Estate and Services, the segment making the largest contribution to profit, recorded year-on-year declines in both revenue and profit. Continued monitoring of this segment's performance is useful in evaluating the quality of company-wide earnings.

3. Against the full-year dividend forecast of ¥50, the full-year EPS forecast is ¥47.26, implying a Payout Ratio exceeding 100%. Together with the financial structure in which cash and deposits are below short-term borrowings, the funding source for dividends and liquidity conditions are key points of interest in the financial results data.

Theoretical Share Price (Reference Value)

Sensitivity: ¥2,204–¥2,325 at ±1% for the cost of equity, and ¥2,245–¥2,274 at ω±0.1.

Notes:

• Net Income is substantially compressed relative to Operating Income due to the tax burden, acquisition-related expenses, and non-controlling interests, among other factors (Net Income ÷ Operating Income 40%). This value reflects that compression at face value; if the factors are temporary, normalized earnings power may be higher.
• As forecast ROE is below the cost of equity, the theoretical value is below book value per share.
• Net assets as of the quarter-end are used (there is a timing difference relative to the full-year forecast).
• As net assets include non-controlling interests, the theoretical value may be calculated somewhat higher.

(Calculation model: Residual Income Model (Ohlson-type; explicit 5-year fade) / Interest rate reference month: 2026-07 / Mechanically calculated solely from publicly disclosed data; this is not a forecast of the market share price or a recommendation of any specific investment action, and does not predict or guarantee future share prices.)

---

This report is an earnings analysis document automatically generated by AI based on XBRL financial results summary data. It does not recommend investment in any specific security. The industry benchmarks are reference information compiled by the Company based on publicly disclosed financial results data. Investment decisions should be made at your own responsibility, after consulting a professional as necessary.

---End of Report---

---

AI Financial Analysis

Executive Summary

Shikibo delivered a strong top-line and operating-profit recovery in FY2027 Q1, although returns, funding flexibility and working-capital efficiency remain weak. Revenue rose 28.6% year on year to ¥12.20bn. Operating income increased 66.3% to ¥408m, outpacing sales growth and demonstrating positive operating leverage at the consolidated level. Ordinary income rose a slower 29.4% to ¥329m because net non-operating expense widened to ¥80m from a net non-operating gain of ¥9m in the prior-year quarter. Profit attributable to owners increased only 6.4% to ¥186m. The gross margin improved by 130 basis points to 19.9% from 18.6% a year earlier. The operating margin expanded by 80 basis points to 3.4% from 2.6%. However, the 3.4% EBIT margin remains below the 5% efficiency threshold and indicates that the earnings base is still thin relative to the capital employed. A 43.2% effective tax rate reduced the conversion of pre-tax profit into net income, with the tax burden factor at 0.565. Interest expense rose to ¥129m from ¥85m and absorbed 31.6% of EBIT, leaving interest coverage at a modest 3.16x. Textile was the principal source of sales growth, while real estate and services remained the largest contributor to segment profit. Functional materials moved from a segment loss to a profit, supporting the operating recovery. Conversely, industrial materials produced only ¥4m of segment profit, and unallocated corporate costs rose to ¥408m. Q1 revenue reached 21.9% of the full-year forecast and operating income reached 27.2%, broadly consistent with the normal 25% first-quarter benchmark. Ordinary-income progress of 36.6% is 11.6 percentage points ahead of the benchmark, but this needs to be sustained against higher interest costs and the seasonal profile of the operating businesses. The full-year forecast implies 25.0% revenue growth, 53.9% operating-income growth and a ¥50 per-share dividend, so delivery requires both continued sales expansion and protection of the improved gross margin. The balance sheet remains asset-heavy, with property, plant and equipment representing 58.3% of total assets and land accounting for ¥37.82bn. Liquidity ratios are above minimum warning levels, but almost half of interest-bearing debt is short term and cash covers only 0.43x of short-term debt. Consequently, the quarter improves the earnings trajectory but does not yet resolve the low-return and refinancing-risk elements of the financial profile.

Profitability Analysis

Annualized DuPont ROE is 2.0%, comprising a 1.5% net profit margin, 0.520x asset turnover and 2.59x financial leverage. The low net margin is the principal constraint on shareholder returns; financial leverage supports ROE but cannot compensate for weak earnings conversion on a ¥93.88bn asset base. The annualized asset-turnover figure of 0.520x is also modest, reflecting the capital-intensive balance sheet and substantial land and PPE holdings. Profitability improved operationally as revenue growth of 28.6% exceeded the increase in cost of sales of 26.5%, lifting gross profit 37.5% to ¥2.42bn. SG&A increased 32.9% to ¥2.01bn, faster than sales but slower than gross profit, allowing operating income to rise 66.3%. Thus, gross-margin recovery and partial fixed-cost absorption explain the 80bp operating-margin expansion. The five-factor decomposition further shows an EBIT margin of 3.4%, interest burden of 0.806 and tax burden of 0.565. The interest burden is below the 0.90 low-debt reference point because ¥129m of interest expense is material against Q1 EBIT of ¥408m. The high-tax alert is significant: the 43.2% effective tax rate is above 40% and caused net income to lag ordinary-income growth materially. The low-operating-efficiency alert is also valid: despite the improvement, a 3.4% EBIT margin remains below the 5% concern threshold. The capital-efficiency alert, with ROIC of 1.5%, indicates returns remain below an estimated cost-of-capital hurdle and below the 5% screening benchmark. Sustained margin improvement in Textile and Functional Materials, combined with better utilization of the fixed asset base, is required for a durable re-rating of profitability.

Growth Assessment

Revenue growth was broad-based but concentrated in Textile, where external sales rose 49.8% year on year to ¥7.08bn. Textile segment profit increased from ¥72m to ¥262m, and its segment margin improved to 3.7% from 1.5%. Industrial Materials revenue increased 10.4% to ¥1.83bn, but segment profit fell from ¥11m to ¥4m, reducing its margin to 0.2% from 0.7%. Functional Materials revenue rose 13.1% to ¥1.87bn and segment profit recovered to ¥78m from a ¥66m loss, producing a 4.2% margin. Real Estate and Services revenue declined 2.1% to ¥1.42bn, while segment profit declined 8.9% to ¥472m. Real Estate and Services is the core business by operating-income contribution, accounting for 57.8% of aggregate segment profit before corporate costs, and its 33.4% segment margin remains far above the manufacturing-related businesses. Aggregate segment profit rose 52.4% to ¥817m, but unallocated corporate costs increased 40.7% to ¥408m, limiting conversion into consolidated operating income. The full-year sales forecast of ¥55.70bn requires a continuation of high growth after Q1, while the ¥1.50bn operating-income target implies a 2.7% full-year margin. Q1's 3.4% operating margin is above that implied full-year level, providing a modest buffer, although it may also reflect quarterly mix. The 36.6% ordinary-income progress rate is more than 10 percentage points above the standard Q1 pace and should be monitored for the effect of financing costs and recurring operating performance. No forecast revision was announced.

Financial Health

The current ratio is 1.38x and the quick ratio is 1.04x, indicating that current assets exceed current liabilities and that liquidity is not below the 1.0x warning threshold. Working capital was ¥9.57bn. However, the current ratio remains below the 1.5x healthy reference level, so the liquidity buffer is adequate rather than ample. Interest-bearing debt totaled ¥30.52bn, comprising ¥15.08bn of short-term loans and ¥15.45bn of long-term loans, with the balance in bonds. Debt-to-equity was 1.59x and debt-to-capital was 45.7%, elevated but below the explicit aggressive D/E warning threshold of 2.0x. The refinancing-risk alert is material because 49.4% of interest-bearing debt is short term, above the 40% alert threshold. Cash and deposits of ¥6.44bn covered only 0.43x of short-term debt, validating the liquidity-stress alert and leaving the company reliant on bank refinancing and ongoing operating cash generation. This maturity profile creates a mismatch risk because ¥15.08bn of short-term loans are supported partly by inventories, receivables and other working-capital assets rather than cash. Interest coverage of 3.16x is above the 3.0x concern line only narrowly and is weaker than the 5.0x strong-credit benchmark. Total equity was broadly stable at ¥36.24bn, while liabilities represented 61.4% of total assets. Accounts receivable declined 25.8% year on year to ¥7.91bn, which is favorable for cash collection and balance-sheet discipline. Accounts payable declined 32.6% to ¥3.85bn, reducing supplier financing and potentially contributing to the long cash-conversion cycle. Net defined benefit liability of ¥4.86bn is a meaningful noncurrent obligation alongside financial debt. Goodwill was only ¥170m, equivalent to 0.5% of equity and 0.2% of assets, so M&A-related valuation and impairment risk is immaterial.

Notable B/S Changes

Accounts receivable: -¥2.75bn (-25.8%) to ¥7.91bn - improved collection or lower period-end receivables supports liquidity, although cash conversion remains extended. Accounts payable: -¥1.86bn (-32.6%) to ¥3.85bn - reduced supplier financing may partly offset the cash benefit from lower receivables and contributes to working-capital pressure. Short-term loans: +¥0.80bn (+5.6%) to ¥15.08bn - short-term funding increased while cash remained ¥6.44bn, reinforcing refinancing and liquidity-monitoring needs. Property, plant and equipment: -¥0.17bn (-0.3%) to ¥54.74bn, equal to 58.3% of assets - the asset base remains highly capital intensive, with land of ¥37.82bn limiting asset turnover. Intangible assets: +¥0.17bn (+17.0%) to ¥1.16bn - still only 1.2% of assets and not material to valuation or amortization risk.

Cash Flow Quality

Cash-flow quality cannot be quantified from operating cash flow, free cash flow or capital-expenditure figures in the supplied quarter. Earnings quality can nevertheless be assessed from the income statement and working-capital indicators. Net income of ¥186m was supported by operating income of ¥408m, rather than by a large non-operating-income contribution: non-operating income was ¥97m, or only 0.8% of revenue. Subsidy income of ¥56m was the largest identified non-operating-income item and should be treated as less recurring than underlying operating profit. Interest expense of ¥129m and foreign-exchange loss of ¥10m reduced ordinary income. There were no reported segment impairment losses, and the supplied current-period earnings data show no extraordinary gain or loss affecting pre-tax profit. The gap between operating income and net income was mainly attributable to net financial/non-operating costs and the 43.2% tax rate. Inventory-related quality alerts are important for this manufacturer: annualized DIO alerts of 136 days and 81 days are both above the relevant 90-day and 60-day benchmarks. The long cash-conversion-cycle alert of 159 days, above the 120-day warning threshold, indicates substantial cash tied up in production and inventory. High inventory days can signal slow-moving stock, forecasting risk, procurement timing effects or an extended manufacturing cycle; in each case, it raises the risk that revenue growth does not translate proportionally into cash generation. Finished goods were ¥8.69bn, while raw materials were ¥3.24bn and work in process was ¥2.59bn, underscoring the importance of inventory management. Receivables improved year on year, but the sharp contraction in payables may offset part of that cash benefit. Until operating cash flow confirms conversion of the Q1 profit recovery, earnings quality should be viewed as improving operationally but not fully validated in cash terms.

Dividend Sustainability

The full-year dividend forecast is ¥50 per share, unchanged from the announced plan. Against forecast EPS of ¥47.26, the implied dividend payout ratio is approximately 105.8%, above the 100% warning threshold. On Q1 EPS of ¥14.70, the full-year planned dividend already represents 3.4 times quarterly earnings, although quarterly EPS should not be used as a full-year payout measure. The forecast payout therefore depends on either earnings exceeding the current forecast, distributions from retained earnings, or cash generation not captured by forecast EPS alone. Retained earnings were ¥9.40bn, providing some accounting capacity, but funding flexibility is constrained by ¥30.52bn of interest-bearing debt, 49.4% short-term debt exposure and cash coverage of only 0.43x of short-term debt. No share buyback is identified, so the relevant distribution measure is the dividend payout ratio rather than total return ratio. Free-cash-flow coverage cannot be assessed from the supplied figures. Dividend sustainability would improve materially if operating-margin gains convert into cash and reduce reliance on short-term borrowing; absent that, a payout above forecast earnings limits balance-sheet deleveraging.

Risk Assessment

Business risks include Manufacturing working-capital risk: inventory-day alerts of 136 days and 81 days, together with a 159-day annualized cash conversion cycle, point to slow inventory monetization and potential stock-obsolescence or demand-forecast risk., Margin sustainability risk: the Q1 operating margin improved to 3.4% but remains thin; modest adverse movements in raw-material costs, energy, labor, product mix or pricing could reverse the improvement., Segment concentration risk: Real Estate and Services generated 57.8% of aggregate segment profit despite only 11.6% of external sales, making consolidated profit sensitive to that segment's occupancy, leasing and service conditions., Textile execution risk: Textile accounted for the largest revenue increase and its earnings recovery; a normalization of demand or pricing would materially affect the consolidated growth trajectory., Industry-specific manufacturing risk: extended inventory cycles expose the company to raw-material price movements, production disruptions, customer-order volatility and finished-goods markdown risk..

Financial risks include Refinancing risk is elevated because ¥15.08bn of short-term loans represent 49.4% of interest-bearing debt, above the 40% quality-alert threshold., Liquidity stress is elevated because cash covers only 0.43x of short-term debt, below the 0.5x alert threshold, despite current and quick ratios remaining above 1.0x., Interest-servicing risk remains material: interest coverage is only 3.16x and interest expense rose 51.8% year on year to ¥129m., Capital efficiency is weak, with annualized ROE of 2.0% and ROIC of 1.5%, limiting internally generated returns relative to the capital base., Distribution risk is elevated because the planned ¥50 dividend implies a 105.8% payout ratio against forecast EPS of ¥47.26..

Key concerns include Highest priority: conversion of sales and operating-profit growth into cash, particularly through inventory reduction and stabilization of the cash conversion cycle., High priority: refinancing and interest-cost management given the large short-term debt component and modest cash coverage., High priority: sustained operating-margin improvement above the 5% efficiency threshold, rather than a one-quarter recovery driven by favorable mix., Moderate priority: the 43.2% effective tax rate, which constrained net-income growth relative to pre-tax profit growth., Moderate priority: higher corporate costs, which rose to ¥408m and absorbed half of aggregate segment profit..

Investment Implications

Key takeaways include Q1 showed a meaningful operating recovery, with revenue up 28.6%, operating income up 66.3% and operating margin up 80bp to 3.4%., Textile drove sales momentum, Functional Materials returned to profitability, and Real Estate and Services remained the core profit contributor., The stronger operating result did not translate proportionately into net income because financing costs and a 43.2% effective tax rate constrained earnings conversion., Balance-sheet leverage is manageable on D/E terms but refinancing exposure is material because nearly half of debt is short term and cash covers only 0.43x of short-term debt., Low annualized ROE of 2.0% and ROIC of 1.5% show that improved quarterly earnings have not yet established attractive capital efficiency., The forecast dividend exceeds forecast EPS, increasing the importance of cash generation and disciplined capital allocation..

Metrics to watch include Operating margin and gross margin, particularly whether EBIT margin can move sustainably above 5%., Textile sales growth and segment margin, given its role in Q1 growth., Functional Materials profitability and Industrial Materials margin recovery., Real Estate and Services segment profit, as the largest contributor to aggregate segment income., Annualized inventory days and cash conversion cycle, with focus on reducing the 136-day and 81-day inventory alerts and the 159-day CCC., Short-term debt balance, cash-to-short-term-debt coverage and interest coverage., Effective tax rate and the conversion of ordinary income into net income., Progress toward full-year forecasts: Q1 revenue at 21.9%, operating income at 27.2%, ordinary income at 36.6% and net income at 31.0%..

Regarding relative positioning, Shikibo's Q1 profile combines a recovering but still subscale manufacturing earnings base with a highly profitable real estate and services segment. Its 3.4% operating margin, 2.0% annualized ROE and 1.5% ROIC place it below stronger industrial profitability and capital-efficiency benchmarks. Conversely, negligible goodwill exposure limits M&A-related impairment risk. Relative financial positioning is constrained by a capital-intensive asset base, elevated short-term funding reliance and weak cash coverage of short-term debt.