Annual Income Statements for New Mountain Finance Co. 8.250% Notes due 2028
Annual Income Statements for New Mountain Finance Co. 8.250% Notes due 2028
This table shows New Mountain Finance Co. 8.250% Notes due 2028's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for New Mountain Finance Co. 8.250% Notes due 2028
This table shows New Mountain Finance Co. 8.250% Notes due 2028's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
15 |
45 |
35 |
29 |
27 |
27 |
34 |
24 |
28 |
23 |
7.77 |
Consolidated Net Income / (Loss) |
|
15 |
45 |
35 |
29 |
28 |
28 |
35 |
24 |
28 |
24 |
7.88 |
Net Income / (Loss) Continuing Operations |
|
14 |
45 |
35 |
29 |
28 |
27 |
35 |
25 |
26 |
24 |
7.88 |
Total Pre-Tax Income |
|
15 |
45 |
36 |
28 |
28 |
27 |
35 |
25 |
26 |
23 |
7.88 |
Total Revenue |
|
136 |
68 |
91 |
82 |
112 |
82 |
91 |
86 |
114 |
74 |
57 |
Net Interest Income / (Expense) |
|
120 |
47 |
70 |
62 |
90 |
59 |
68 |
62 |
92 |
50 |
36 |
Total Interest Income |
|
56 |
78 |
70 |
62 |
59 |
59 |
68 |
62 |
61 |
50 |
36 |
Investment Securities Interest Income |
|
56 |
78 |
70 |
62 |
59 |
59 |
68 |
62 |
61 |
50 |
36 |
Total Interest Expense |
|
-64 |
31 |
0.00 |
0.00 |
-31 |
0.00 |
0.00 |
0.00 |
-31 |
0.00 |
0.00 |
Total Non-Interest Income |
|
16 |
21 |
21 |
20 |
22 |
23 |
23 |
24 |
22 |
24 |
21 |
Other Service Charges |
|
1.70 |
3.18 |
2.12 |
2.23 |
3.02 |
2.54 |
3.85 |
2.20 |
2.75 |
3.20 |
1.33 |
Other Non-Interest Income |
|
15 |
18 |
19 |
18 |
19 |
20 |
19 |
22 |
19 |
21 |
20 |
Total Non-Interest Expense |
|
120 |
23 |
55 |
54 |
84 |
55 |
56 |
61 |
88 |
51 |
49 |
Insurance Policy Acquisition Costs |
|
6.30 |
9.60 |
9.98 |
10 |
8.56 |
9.39 |
9.55 |
8.82 |
8.63 |
8.25 |
7.97 |
Other Operating Expenses |
|
114 |
13 |
45 |
44 |
76 |
45 |
46 |
52 |
79 |
43 |
41 |
Income Tax Expense |
|
0.83 |
0.10 |
0.93 |
-0.63 |
0.02 |
0.00 |
0.23 |
0.12 |
-0.09 |
-0.02 |
0.01 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.05 |
0.24 |
0.25 |
0.00 |
0.26 |
0.68 |
0.31 |
0.01 |
0.07 |
0.10 |
0.10 |
Basic Earnings per Share |
|
$0.14 |
$0.44 |
$0.35 |
$0.28 |
$0.27 |
$0.26 |
$0.32 |
$0.22 |
$0.26 |
$0.22 |
$0.07 |
Weighted Average Basic Shares Outstanding |
|
100.20M |
100.94M |
100.94M |
100.95M |
101.12M |
103.66M |
106.89M |
107.85M |
106.57M |
107.85M |
107.75M |
Diluted Earnings per Share |
|
$0.16 |
$0.40 |
$0.32 |
$0.27 |
$0.25 |
$0.26 |
$0.31 |
$0.22 |
$0.24 |
$0.22 |
$0.07 |
Weighted Average Diluted Shares Outstanding |
|
115.43M |
123.59M |
127.02M |
123.18M |
123.49M |
122.44M |
125.76M |
126.78M |
125.46M |
126.85M |
126.73M |
Weighted Average Basic & Diluted Shares Outstanding |
|
100.94M |
100.94M |
100.94M |
101.44M |
102.88M |
106.29M |
107.85M |
107.85M |
107.85M |
107.85M |
106.36M |
Cash Dividends to Common per Share |
|
($0.58) |
$0.32 |
$0.70 |
$0.72 |
($0.25) |
$0.72 |
$0.68 |
$0.68 |
($0.35) |
$0.64 |
$0.64 |
Annual Cash Flow Statements for New Mountain Finance Co. 8.250% Notes due 2028
This table details how cash moves in and out of New Mountain Finance Co. 8.250% Notes due 2028's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
30 |
-21 |
14 |
-1.16 |
11 |
Net Cash From Operating Activities |
|
301 |
-22 |
35 |
333 |
42 |
Net Cash From Continuing Operating Activities |
|
301 |
-22 |
32 |
333 |
44 |
Net Income / (Loss) Continuing Operations |
|
62 |
207 |
75 |
136 |
115 |
Consolidated Net Income / (Loss) |
|
62 |
207 |
75 |
136 |
115 |
Depreciation Expense |
|
54 |
-92 |
84 |
-10 |
-16 |
Amortization Expense |
|
-5.49 |
-1.28 |
2.70 |
0.19 |
6.38 |
Non-Cash Adjustments to Reconcile Net Income |
|
107 |
-121 |
-129 |
228 |
-59 |
Changes in Operating Assets and Liabilities, net |
|
84 |
-15 |
-0.85 |
-21 |
-2.48 |
Net Cash From Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Continuing Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Financing Activities |
|
-271 |
1.20 |
-22 |
-334 |
-31 |
Net Cash From Continuing Financing Activities |
|
-271 |
1.20 |
-22 |
-334 |
-31 |
Issuance of Debt |
|
303 |
916 |
879 |
738 |
1,321 |
Issuance of Common Equity |
|
0.00 |
12 |
40 |
21 |
68 |
Repayment of Debt |
|
-453 |
-813 |
-810 |
-941 |
-1,271 |
Payment of Dividends |
|
-120 |
-114 |
-121 |
-151 |
-147 |
Other Financing Activities, Net |
|
-0.28 |
0.37 |
-9.65 |
-1.10 |
-1.37 |
Cash Interest Paid |
|
72 |
62 |
82 |
116 |
127 |
Cash Income Taxes Paid |
|
0.11 |
0.07 |
0.90 |
12 |
0.15 |
Quarterly Cash Flow Statements for New Mountain Finance Co. 8.250% Notes due 2028
This table details how cash moves in and out of New Mountain Finance Co. 8.250% Notes due 2028's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
22 |
-25 |
-0.48 |
37 |
-13 |
37 |
12 |
-58 |
19 |
5.32 |
-28 |
Net Cash From Operating Activities |
|
44 |
-3.50 |
123 |
87 |
126 |
68 |
-160 |
-62 |
195 |
104 |
40 |
Net Cash From Continuing Operating Activities |
|
43 |
-3.49 |
123 |
87 |
126 |
68 |
-163 |
-61 |
199 |
104 |
41 |
Net Income / (Loss) Continuing Operations |
|
15 |
45 |
35 |
29 |
28 |
28 |
35 |
24 |
28 |
24 |
7.88 |
Consolidated Net Income / (Loss) |
|
15 |
45 |
35 |
29 |
28 |
28 |
35 |
24 |
28 |
24 |
7.88 |
Amortization Expense |
|
2.13 |
-0.01 |
0.57 |
0.36 |
-0.73 |
0.22 |
1.98 |
0.20 |
3.98 |
1.23 |
-1.39 |
Non-Cash Adjustments to Reconcile Net Income |
|
-0.56 |
-38 |
86 |
51 |
129 |
-53 |
-111 |
-87 |
192 |
57 |
38 |
Changes in Operating Assets and Liabilities, net |
|
9.72 |
-4.72 |
-5.40 |
-9.82 |
-1.22 |
96 |
-58 |
-32 |
-8.48 |
23 |
-4.34 |
Net Cash From Financing Activities |
|
-22 |
-21 |
-124 |
-50 |
-139 |
-31 |
172 |
4.02 |
-176 |
-99 |
-69 |
Net Cash From Continuing Financing Activities |
|
-22 |
-21 |
-124 |
-50 |
-139 |
-31 |
172 |
4.02 |
-176 |
-99 |
-69 |
Issuance of Debt |
|
365 |
248 |
120 |
165 |
206 |
501 |
357 |
416 |
47 |
93 |
129 |
Repayment of Debt |
|
-353 |
-237 |
-208 |
-184 |
-312 |
-541 |
-168 |
-375 |
-187 |
-157 |
-153 |
Payment of Dividends |
|
-32 |
-32 |
-35 |
-36 |
-47 |
-38 |
-37 |
-37 |
-36 |
-35 |
-34 |
Other Financing Activities, Net |
|
-1.44 |
-0.17 |
-0.33 |
-0.34 |
-0.26 |
-0.31 |
-0.23 |
-0.32 |
-0.51 |
-0.17 |
-0.09 |
Cash Interest Paid |
|
19 |
28 |
31 |
25 |
31 |
25 |
30 |
38 |
34 |
27 |
30 |
Cash Income Taxes Paid |
|
0.83 |
5.71 |
1.09 |
0.01 |
4.77 |
-0.01 |
0.16 |
-0.00 |
0.01 |
-0.39 |
0.08 |
Annual Balance Sheets for New Mountain Finance Co. 8.250% Notes due 2028
This table presents New Mountain Finance Co. 8.250% Notes due 2028's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Total Assets |
3,296 |
3,355 |
3,159 |
3,247 |
Cash and Due from Banks |
58 |
71 |
70 |
80 |
Trading Account Securities |
3,196 |
3,238 |
3,051 |
3,127 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Other Assets |
42 |
46 |
61 |
62 |
Total Liabilities & Shareholders' Equity |
3,296 |
3,355 |
3,159 |
3,247 |
Total Liabilities |
1,953 |
2,029 |
1,827 |
1,887 |
Short-Term Debt |
914 |
853 |
741 |
322 |
Accrued Interest Payable |
17 |
20 |
20 |
17 |
Long-Term Debt |
1,013 |
1,148 |
1,067 |
1,539 |
Other Long-Term Liabilities |
8.38 |
11 |
-0.79 |
9.40 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
1,343 |
1,326 |
1,332 |
1,359 |
Total Preferred & Common Equity |
1,321 |
1,314 |
1,320 |
1,353 |
Preferred Stock |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
1,321 |
1,314 |
1,320 |
1,353 |
Common Stock |
1,274 |
1,307 |
1,332 |
1,367 |
Retained Earnings |
47 |
7.52 |
-12 |
-14 |
Treasury Stock |
- |
- |
- |
0.00 |
Noncontrolling Interest |
21 |
12 |
12 |
5.95 |
Quarterly Balance Sheets for New Mountain Finance Co. 8.250% Notes due 2028
This table presents New Mountain Finance Co. 8.250% Notes due 2028's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
3,348 |
3,379 |
3,297 |
3,280 |
3,256 |
3,424 |
3,414 |
3,197 |
3,160 |
Cash and Due from Banks |
|
49 |
46 |
46 |
83 |
107 |
120 |
62 |
85 |
57 |
Trading Account Securities |
|
3,254 |
3,287 |
3,217 |
3,128 |
3,109 |
14 |
22 |
3,048 |
3,037 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Assets |
|
45 |
46 |
54 |
68 |
61 |
100 |
88 |
60 |
78 |
Total Liabilities & Shareholders' Equity |
|
3,348 |
3,379 |
3,297 |
3,280 |
3,256 |
3,424 |
3,414 |
3,197 |
3,160 |
Total Liabilities |
|
2,003 |
2,040 |
1,959 |
1,943 |
1,886 |
2,037 |
2,047 |
1,848 |
1,848 |
Short-Term Debt |
|
947 |
892 |
855 |
951 |
524 |
713 |
466 |
300 |
277 |
Accrued Interest Payable |
|
12 |
21 |
19 |
23 |
23 |
23 |
18 |
18 |
16 |
Long-Term Debt |
|
1,033 |
1,119 |
1,069 |
952 |
1,247 |
1,246 |
1,554 |
1,507 |
1,511 |
Other Long-Term Liabilities |
|
10 |
9.11 |
17 |
17 |
92 |
55 |
8.99 |
24 |
44 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,345 |
1,338 |
1,338 |
1,337 |
1,369 |
1,387 |
1,368 |
1,348 |
1,312 |
Total Preferred & Common Equity |
|
1,332 |
1,327 |
1,326 |
1,325 |
1,357 |
1,374 |
1,361 |
1,342 |
1,306 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,332 |
1,327 |
1,326 |
1,325 |
1,357 |
1,374 |
1,361 |
1,342 |
1,306 |
Common Stock |
|
1,315 |
1,307 |
1,307 |
1,313 |
1,380 |
1,400 |
1,399 |
1,367 |
1,367 |
Retained Earnings |
|
17 |
20 |
19 |
12 |
-23 |
-25 |
-38 |
-25 |
-51 |
Treasury Stock |
|
- |
- |
- |
- |
- |
- |
- |
- |
-9.64 |
Noncontrolling Interest |
|
13 |
12 |
12 |
12 |
12 |
12 |
6.28 |
5.97 |
5.98 |
Annual Metrics And Ratios for New Mountain Finance Co. 8.250% Notes due 2028
This table displays calculated financial ratios and metrics derived from New Mountain Finance Co. 8.250% Notes due 2028's official financial filings.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
105.82% |
-9.78% |
36.37% |
-2.77% |
EBITDA Growth |
|
0.00% |
3.28% |
43.00% |
-22.28% |
-16.33% |
EBIT Growth |
|
0.00% |
235.22% |
-63.51% |
80.32% |
-15.72% |
NOPAT Growth |
|
0.00% |
235.15% |
-63.89% |
81.78% |
-15.66% |
Net Income Growth |
|
0.00% |
235.05% |
-64.03% |
82.60% |
-15.86% |
EPS Growth |
|
0.00% |
218.33% |
-61.26% |
67.57% |
-16.94% |
Operating Cash Flow Growth |
|
0.00% |
-107.33% |
258.71% |
850.49% |
-87.38% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-63.89% |
-4,115.29% |
101.13% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.57% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
24.45% |
59.16% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-20.98% |
-10.41% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
10.42% |
-1.02% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
10.78% |
-0.89% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
10.27% |
0.21% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
7.83% |
-0.96% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
130.28% |
32.61% |
252.72% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
101.04% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-4.92% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
EBITDA Margin |
|
79.12% |
39.70% |
62.90% |
35.85% |
30.85% |
EBIT Margin |
|
44.46% |
72.41% |
29.28% |
38.72% |
33.56% |
Profit (Net Income) Margin |
|
44.44% |
72.34% |
28.85% |
38.63% |
33.43% |
Tax Burden Percent |
|
99.96% |
99.95% |
100.00% |
99.70% |
100.14% |
Interest Burden Percent |
|
100.00% |
99.96% |
98.53% |
100.07% |
99.47% |
Effective Tax Rate |
|
0.04% |
0.06% |
1.11% |
0.31% |
0.23% |
Return on Invested Capital (ROIC) |
|
0.00% |
12.68% |
0.00% |
8.66% |
3.61% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
12.67% |
0.00% |
8.67% |
3.60% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
18.18% |
0.00% |
11.78% |
4.90% |
Return on Equity (ROE) |
|
0.00% |
30.86% |
0.00% |
20.44% |
8.51% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-187.32% |
0.00% |
-191.34% |
1.07% |
Operating Return on Assets (OROA) |
|
0.00% |
6.29% |
0.00% |
4.32% |
3.59% |
Return on Assets (ROA) |
|
0.00% |
6.29% |
0.00% |
4.31% |
3.57% |
Return on Common Equity (ROCE) |
|
0.00% |
30.37% |
0.00% |
20.26% |
8.45% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
15.68% |
0.00% |
10.31% |
8.46% |
Net Operating Profit after Tax (NOPAT) |
|
62 |
207 |
75 |
136 |
115 |
NOPAT Margin |
|
44.44% |
72.37% |
28.96% |
38.60% |
33.48% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.01% |
0.00% |
-0.01% |
0.01% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
55.54% |
27.59% |
70.72% |
61.28% |
66.44% |
Earnings before Interest and Taxes (EBIT) |
|
62 |
207 |
76 |
136 |
115 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
110 |
114 |
162 |
126 |
106 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.87 |
0.90 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.87 |
0.90 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
3.84 |
3.27 |
3.55 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
13.26 |
8.52 |
10.71 |
Dividend Yield |
|
17.06% |
12.51% |
12.43% |
12.14% |
9.33% |
Earnings Yield |
|
0.00% |
0.00% |
7.54% |
11.73% |
9.34% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.92 |
0.93 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
8.24 |
8.76 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
22.99 |
28.40 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
21.28 |
26.11 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
21.35 |
26.17 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
8.72 |
71.45 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
88.12 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.44 |
0.00 |
1.36 |
1.37 |
Long-Term Debt to Equity |
|
0.00 |
0.75 |
0.00 |
0.80 |
1.13 |
Financial Leverage |
|
0.00 |
1.44 |
0.00 |
1.36 |
1.36 |
Leverage Ratio |
|
0.00 |
2.45 |
0.00 |
2.37 |
2.38 |
Compound Leverage Factor |
|
0.00 |
2.45 |
0.00 |
2.37 |
2.37 |
Debt to Total Capital |
|
0.00% |
58.94% |
0.00% |
57.58% |
57.79% |
Short-Term Debt to Total Capital |
|
0.00% |
27.95% |
0.00% |
23.61% |
10.01% |
Long-Term Debt to Total Capital |
|
0.00% |
30.98% |
0.00% |
33.98% |
47.78% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.65% |
0.00% |
0.38% |
0.18% |
Common Equity to Total Capital |
|
0.00% |
40.41% |
0.00% |
42.04% |
42.03% |
Debt to EBITDA |
|
0.00 |
16.95 |
0.00 |
14.32 |
17.61 |
Net Debt to EBITDA |
|
0.00 |
16.44 |
0.00 |
13.76 |
16.85 |
Long-Term Debt to EBITDA |
|
0.00 |
8.91 |
0.00 |
8.45 |
14.56 |
Debt to NOPAT |
|
0.00 |
9.30 |
0.00 |
13.30 |
16.23 |
Net Debt to NOPAT |
|
0.00 |
9.02 |
0.00 |
12.78 |
15.53 |
Long-Term Debt to NOPAT |
|
0.00 |
4.89 |
0.00 |
7.84 |
13.42 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
1.59% |
0.00% |
0.88% |
0.66% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-3,062 |
75 |
-3,004 |
34 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-41.89 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
3.86 |
-0.30 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.86 |
-0.30 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.09 |
0.00 |
0.11 |
0.11 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
3,269 |
0.00 |
3,140 |
3,220 |
Invested Capital Turnover |
|
0.00 |
0.18 |
0.00 |
0.22 |
0.11 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
3,269 |
0.00 |
3,140 |
81 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
2,903 |
3,001 |
Market Capitalization |
|
0.00 |
0.00 |
991 |
1,153 |
1,214 |
Book Value per Share |
|
$0.00 |
$13.63 |
$0.00 |
$13.01 |
$12.55 |
Tangible Book Value per Share |
|
$0.00 |
$13.63 |
$0.00 |
$13.01 |
$12.55 |
Total Capital |
|
0.00 |
3,269 |
0.00 |
3,140 |
3,220 |
Total Debt |
|
0.00 |
1,927 |
0.00 |
1,808 |
1,861 |
Total Long-Term Debt |
|
0.00 |
1,013 |
0.00 |
1,067 |
1,539 |
Net Debt |
|
0.00 |
1,869 |
0.00 |
1,738 |
1,781 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.07 |
0.28 |
-0.11 |
0.18 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
1,927 |
0.00 |
1,808 |
1,861 |
Total Depreciation and Amortization (D&A) |
|
48 |
-94 |
87 |
-10 |
-9.30 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.75 |
$1.34 |
$1.06 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
100.20M |
101.12M |
106.57M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.74 |
$1.24 |
$1.03 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
115.43M |
123.49M |
125.46M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
100.94M |
102.88M |
107.85M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
62 |
207 |
75 |
136 |
115 |
Normalized NOPAT Margin |
|
44.44% |
72.37% |
28.96% |
38.60% |
33.48% |
Pre Tax Income Margin |
|
44.46% |
72.38% |
28.85% |
38.75% |
33.38% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.79 |
2.84 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.79 |
2.84 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.79 |
2.84 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.79 |
2.84 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
194.17% |
55.13% |
162.74% |
110.76% |
128.55% |
Augmented Payout Ratio |
|
194.17% |
55.13% |
162.74% |
110.76% |
128.55% |
Quarterly Metrics And Ratios for New Mountain Finance Co. 8.250% Notes due 2028
This table displays calculated financial ratios and metrics derived from New Mountain Finance Co. 8.250% Notes due 2028's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
17.60% |
151.73% |
186.58% |
-17.87% |
20.79% |
0.36% |
5.17% |
2.35% |
-8.97% |
-37.62% |
EBITDA Growth |
|
0.00% |
-17.74% |
-8.22% |
37.67% |
-105.65% |
-37.42% |
-85.23% |
-43.36% |
1,663.81% |
0.67% |
0.23% |
EBIT Growth |
|
0.00% |
20.56% |
138.98% |
266.14% |
74.95% |
-39.36% |
-2.75% |
-9.28% |
-3.96% |
-14.18% |
-77.49% |
NOPAT Growth |
|
0.00% |
20.61% |
131.46% |
273.68% |
94.16% |
-39.24% |
-0.84% |
-11.67% |
-5.95% |
-14.11% |
-77.36% |
Net Income Growth |
|
0.00% |
20.96% |
131.69% |
281.94% |
85.48% |
-37.33% |
-0.84% |
-16.74% |
0.87% |
-16.26% |
-77.36% |
EPS Growth |
|
0.00% |
17.65% |
100.00% |
237.50% |
56.25% |
-35.00% |
-3.13% |
-18.52% |
-4.00% |
-15.38% |
-77.42% |
Operating Cash Flow Growth |
|
141.08% |
92.24% |
463.82% |
23.99% |
186.59% |
2,048.60% |
-229.52% |
-170.69% |
55.30% |
52.19% |
125.23% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
273.68% |
0.00% |
107.15% |
-9,539.83% |
-11,812.70% |
98.24% |
-96.13% |
107.65% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-6.24% |
0.00% |
0.00% |
2.57% |
0.45% |
-7.33% |
Revenue Q/Q Growth |
|
375.13% |
-50.27% |
34.08% |
-9.54% |
36.16% |
-26.86% |
79.51% |
-5.20% |
32.51% |
-34.95% |
-23.67% |
EBITDA Q/Q Growth |
|
4.28% |
13.67% |
12.51% |
3.24% |
-104.28% |
1,358.40% |
-74.39% |
295.88% |
18.21% |
-18.99% |
-73.56% |
EBIT Q/Q Growth |
|
104.60% |
186.03% |
-19.75% |
-22.04% |
-2.24% |
-0.86% |
24.58% |
-27.27% |
3.50% |
-11.42% |
-66.24% |
NOPAT Q/Q Growth |
|
84.43% |
216.11% |
-21.66% |
-18.18% |
-4.17% |
-1.07% |
23.76% |
-27.12% |
2.04% |
-9.66% |
-66.30% |
Net Income Q/Q Growth |
|
97.33% |
202.23% |
-21.72% |
-18.19% |
-4.17% |
2.12% |
23.86% |
-31.31% |
16.10% |
-15.23% |
-66.51% |
EPS Q/Q Growth |
|
100.00% |
150.00% |
-20.00% |
-15.63% |
-7.41% |
4.00% |
19.23% |
-29.03% |
9.09% |
-8.33% |
-68.18% |
Operating Cash Flow Q/Q Growth |
|
-37.57% |
-107.99% |
3,622.92% |
-29.44% |
44.29% |
-45.67% |
-334.16% |
61.48% |
416.96% |
-46.76% |
-61.18% |
Free Cash Flow Firm Q/Q Growth |
|
-100.00% |
0.00% |
-21.66% |
-18.18% |
-10,943.79% |
107.59% |
-11,880.72% |
-31,192.39% |
98.37% |
116.68% |
2,672.26% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.02% |
0.00% |
7,339.22% |
-4.92% |
-2.04% |
-1.71% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
25.22% |
57.65% |
48.37% |
55.20% |
-1.74% |
29.86% |
7.12% |
29.73% |
26.52% |
33.03% |
11.44% |
EBIT Margin |
|
11.53% |
66.30% |
39.69% |
34.20% |
24.55% |
33.28% |
38.45% |
29.50% |
23.04% |
31.38% |
13.88% |
Profit (Net Income) Margin |
|
10.90% |
66.22% |
38.66% |
34.96% |
24.61% |
34.36% |
38.20% |
27.68% |
24.25% |
31.60% |
13.86% |
Tax Burden Percent |
|
98.89% |
99.81% |
97.41% |
102.23% |
99.94% |
103.31% |
99.33% |
93.82% |
107.63% |
100.08% |
99.90% |
Interest Burden Percent |
|
95.58% |
100.06% |
100.00% |
100.00% |
100.27% |
99.92% |
100.00% |
100.00% |
97.79% |
100.64% |
100.00% |
Effective Tax Rate |
|
5.54% |
0.21% |
2.59% |
-2.23% |
0.06% |
0.00% |
0.67% |
0.46% |
-0.35% |
-0.08% |
0.10% |
Return on Invested Capital (ROIC) |
|
0.00% |
10.61% |
0.00% |
0.00% |
5.52% |
3.76% |
4.82% |
3.73% |
2.44% |
3.34% |
1.29% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
10.61% |
0.00% |
0.00% |
5.52% |
3.80% |
4.82% |
3.59% |
2.54% |
3.35% |
1.29% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
15.94% |
0.00% |
0.00% |
7.50% |
5.31% |
6.81% |
5.30% |
3.46% |
4.41% |
1.80% |
Return on Equity (ROE) |
|
0.00% |
26.54% |
0.00% |
0.00% |
13.02% |
9.07% |
11.62% |
9.03% |
5.90% |
7.76% |
3.09% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-191.34% |
10.09% |
-192.88% |
-193.17% |
1.07% |
3.07% |
10.20% |
Operating Return on Assets (OROA) |
|
0.00% |
5.27% |
0.00% |
0.00% |
2.74% |
3.68% |
2.37% |
1.86% |
2.46% |
3.26% |
1.27% |
Return on Assets (ROA) |
|
0.00% |
5.26% |
0.00% |
0.00% |
2.74% |
3.79% |
2.35% |
1.74% |
2.59% |
3.28% |
1.27% |
Return on Common Equity (ROCE) |
|
0.00% |
26.31% |
0.00% |
0.00% |
12.90% |
8.99% |
11.52% |
8.99% |
5.86% |
7.71% |
3.07% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
6.20% |
0.00% |
0.00% |
0.00% |
8.80% |
8.67% |
8.39% |
0.00% |
8.19% |
6.36% |
Net Operating Profit after Tax (NOPAT) |
|
14 |
45 |
35 |
29 |
28 |
27 |
35 |
25 |
26 |
23 |
7.88 |
NOPAT Margin |
|
10.41% |
66.16% |
38.66% |
34.96% |
24.61% |
33.28% |
38.20% |
29.36% |
22.61% |
31.40% |
13.86% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.05% |
0.00% |
0.14% |
-0.10% |
-0.01% |
0.00% |
SG&A Expenses 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 |
|
88.47% |
33.70% |
60.31% |
65.80% |
75.45% |
66.72% |
61.55% |
70.50% |
76.96% |
68.62% |
86.12% |
Earnings before Interest and Taxes (EBIT) |
|
16 |
45 |
36 |
28 |
27 |
27 |
35 |
25 |
26 |
23 |
7.88 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
34 |
39 |
44 |
45 |
-1.94 |
24 |
6.48 |
26 |
30 |
25 |
6.50 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.73 |
0.00 |
0.00 |
0.87 |
0.86 |
0.89 |
0.92 |
0.90 |
0.89 |
0.87 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.73 |
0.00 |
0.00 |
0.87 |
0.86 |
0.89 |
0.92 |
0.90 |
0.89 |
0.87 |
Price to Revenue (P/Rev) |
|
3.84 |
3.63 |
4.59 |
3.98 |
3.27 |
3.18 |
5.83 |
5.84 |
3.55 |
3.55 |
3.78 |
Price to Earnings (P/E) |
|
13.26 |
11.71 |
10.33 |
9.17 |
8.52 |
9.85 |
10.44 |
11.11 |
10.71 |
10.87 |
13.75 |
Dividend Yield |
|
12.43% |
12.86% |
12.08% |
11.46% |
12.14% |
9.72% |
9.68% |
9.79% |
9.33% |
12.06% |
12.42% |
Earnings Yield |
|
7.54% |
8.54% |
9.68% |
10.90% |
11.73% |
10.15% |
9.58% |
9.00% |
9.34% |
9.20% |
7.27% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.88 |
0.00 |
0.00 |
0.92 |
0.90 |
0.92 |
0.95 |
0.93 |
0.92 |
0.93 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
10.99 |
0.00 |
0.00 |
8.24 |
7.75 |
14.61 |
14.96 |
8.76 |
8.70 |
9.55 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
19.14 |
0.00 |
0.00 |
22.99 |
25.43 |
40.87 |
27.30 |
28.40 |
24.61 |
32.68 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
35.41 |
0.00 |
0.00 |
21.28 |
23.92 |
25.95 |
27.72 |
26.11 |
26.25 |
34.25 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
35.77 |
0.00 |
0.00 |
21.35 |
23.98 |
25.88 |
27.82 |
26.17 |
26.31 |
34.43 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
38.47 |
0.00 |
0.00 |
8.72 |
7.02 |
25.43 |
0.00 |
71.45 |
37.56 |
10.35 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.67 |
0.00 |
0.00 |
88.12 |
30.18 |
8.74 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.50 |
0.00 |
0.00 |
1.36 |
1.29 |
1.41 |
1.48 |
1.37 |
1.34 |
1.36 |
Long-Term Debt to Equity |
|
0.00 |
0.84 |
0.00 |
0.00 |
0.80 |
0.91 |
0.90 |
1.14 |
1.13 |
1.12 |
1.15 |
Financial Leverage |
|
0.00 |
1.50 |
0.00 |
0.00 |
1.36 |
1.40 |
1.41 |
1.48 |
1.36 |
1.32 |
1.39 |
Leverage Ratio |
|
0.00 |
2.52 |
0.00 |
0.00 |
2.37 |
2.45 |
2.47 |
2.50 |
2.38 |
2.37 |
2.44 |
Compound Leverage Factor |
|
0.00 |
2.53 |
0.00 |
0.00 |
2.38 |
2.45 |
2.47 |
2.50 |
2.33 |
2.39 |
2.44 |
Debt to Total Capital |
|
0.00% |
60.04% |
0.00% |
0.00% |
57.58% |
56.40% |
58.56% |
59.62% |
57.79% |
57.26% |
57.69% |
Short-Term Debt to Total Capital |
|
0.00% |
26.64% |
0.00% |
0.00% |
23.61% |
16.69% |
21.32% |
13.74% |
10.01% |
9.50% |
8.95% |
Long-Term Debt to Total Capital |
|
0.00% |
33.40% |
0.00% |
0.00% |
33.98% |
39.71% |
37.24% |
45.88% |
47.78% |
47.76% |
48.74% |
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% |
0.35% |
0.00% |
0.00% |
0.38% |
0.39% |
0.37% |
0.19% |
0.18% |
0.19% |
0.19% |
Common Equity to Total Capital |
|
0.00% |
39.61% |
0.00% |
0.00% |
42.04% |
43.21% |
41.07% |
40.19% |
42.03% |
42.55% |
42.12% |
Debt to EBITDA |
|
0.00 |
13.05 |
0.00 |
0.00 |
14.32 |
15.86 |
25.99 |
17.12 |
17.61 |
15.25 |
20.33 |
Net Debt to EBITDA |
|
0.00 |
12.75 |
0.00 |
0.00 |
13.76 |
14.90 |
24.40 |
16.60 |
16.85 |
14.52 |
19.68 |
Long-Term Debt to EBITDA |
|
0.00 |
7.26 |
0.00 |
0.00 |
8.45 |
11.17 |
16.53 |
13.17 |
14.56 |
12.72 |
17.18 |
Debt to NOPAT |
|
0.00 |
24.39 |
0.00 |
0.00 |
13.30 |
14.96 |
16.46 |
17.45 |
16.23 |
16.29 |
21.42 |
Net Debt to NOPAT |
|
0.00 |
23.82 |
0.00 |
0.00 |
12.78 |
14.05 |
15.45 |
16.91 |
15.53 |
15.52 |
20.73 |
Long-Term Debt to NOPAT |
|
0.00 |
13.57 |
0.00 |
0.00 |
7.84 |
10.53 |
10.47 |
13.43 |
13.42 |
13.59 |
18.10 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.88% |
0.00% |
0.00% |
0.88% |
0.89% |
0.89% |
0.46% |
0.66% |
0.67% |
0.68% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-3,304 |
35 |
29 |
-3,112 |
236 |
-3,311 |
-3,361 |
-55 |
9.14 |
253 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-107.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
-0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.08 |
0.00 |
0.00 |
0.11 |
0.11 |
0.06 |
0.06 |
0.11 |
0.10 |
0.09 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
3,349 |
0.00 |
0.00 |
3,140 |
3,140 |
3,346 |
3,387 |
3,220 |
3,154 |
3,101 |
Invested Capital Turnover |
|
0.00 |
0.16 |
0.00 |
0.00 |
0.22 |
0.11 |
0.13 |
0.13 |
0.11 |
0.11 |
0.09 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
3,349 |
0.00 |
0.00 |
3,140 |
-209 |
3,346 |
3,387 |
81 |
14 |
-245 |
Enterprise Value (EV) |
|
0.00 |
2,949 |
0.00 |
0.00 |
2,903 |
2,840 |
3,082 |
3,219 |
3,001 |
2,916 |
2,875 |
Market Capitalization |
|
991 |
973 |
1,053 |
1,128 |
1,153 |
1,164 |
1,230 |
1,256 |
1,214 |
1,190 |
1,138 |
Book Value per Share |
|
$0.00 |
$13.14 |
$0.00 |
$0.00 |
$13.01 |
$13.19 |
$12.93 |
$12.62 |
$12.55 |
$12.45 |
$12.11 |
Tangible Book Value per Share |
|
$0.00 |
$13.14 |
$0.00 |
$0.00 |
$13.01 |
$13.19 |
$12.93 |
$12.62 |
$12.55 |
$12.45 |
$12.11 |
Total Capital |
|
0.00 |
3,349 |
0.00 |
0.00 |
3,140 |
3,140 |
3,346 |
3,387 |
3,220 |
3,154 |
3,101 |
Total Debt |
|
0.00 |
2,011 |
0.00 |
0.00 |
1,808 |
1,771 |
1,959 |
2,019 |
1,861 |
1,806 |
1,789 |
Total Long-Term Debt |
|
0.00 |
1,119 |
0.00 |
0.00 |
1,067 |
1,247 |
1,246 |
1,554 |
1,539 |
1,507 |
1,511 |
Net Debt |
|
0.00 |
1,964 |
0.00 |
0.00 |
1,738 |
1,663 |
1,840 |
1,957 |
1,781 |
1,721 |
1,731 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-0.66 |
-0.04 |
-0.00 |
0.00 |
0.00 |
-0.88 |
0.00 |
1.46 |
-1.88 |
-0.15 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
2,011 |
0.00 |
0.00 |
1,808 |
1,771 |
1,959 |
2,019 |
1,861 |
1,806 |
1,789 |
Total Depreciation and Amortization (D&A) |
|
19 |
-5.86 |
7.88 |
17 |
-29 |
-2.79 |
-29 |
0.20 |
3.98 |
1.23 |
-1.39 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.14 |
$0.44 |
$0.35 |
$0.28 |
$0.27 |
$0.26 |
$0.32 |
$0.22 |
$0.26 |
$0.22 |
$0.07 |
Adjusted Weighted Average Basic Shares Outstanding |
|
100.20M |
100.94M |
100.94M |
100.95M |
101.12M |
103.66M |
106.89M |
107.85M |
106.57M |
107.85M |
107.75M |
Adjusted Diluted Earnings per Share |
|
$0.16 |
$0.40 |
$0.32 |
$0.27 |
$0.25 |
$0.26 |
$0.31 |
$0.22 |
$0.24 |
$0.22 |
$0.07 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
115.43M |
123.59M |
127.02M |
123.18M |
123.49M |
122.44B |
125.76M |
126.78M |
125.46M |
126.85M |
126.73M |
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 |
|
100.94M |
100.94M |
100.94M |
101.44M |
102.88M |
106.29M |
107.85M |
107.85M |
107.85M |
107.85M |
106.36M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
14 |
45 |
35 |
20 |
28 |
27 |
35 |
25 |
18 |
16 |
7.88 |
Normalized NOPAT Margin |
|
10.41% |
66.16% |
38.66% |
23.94% |
24.61% |
33.28% |
38.20% |
29.36% |
15.77% |
21.96% |
13.86% |
Pre Tax Income Margin |
|
11.02% |
66.34% |
39.69% |
34.20% |
24.62% |
33.25% |
38.45% |
29.50% |
22.53% |
31.58% |
13.88% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
1.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
1.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
1.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
1.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
162.74% |
152.01% |
127.37% |
110.41% |
110.76% |
131.28% |
132.73% |
138.60% |
128.55% |
130.48% |
170.15% |
Augmented Payout Ratio |
|
162.74% |
152.01% |
127.37% |
110.41% |
110.76% |
131.28% |
132.73% |
138.60% |
128.55% |
130.48% |
170.15% |
Key Financial Trends
New Mountain Finance Corp (NASDAQ: NMFC) has reported its financial results for Q2 2025, providing a snapshot of its recent financial performance and position. Here are the key trends and notable points from the last four years, focusing on quarterly income statements, cash flow statements, and balance sheets.
- Consistent Net Income: The company posted net income of $7.9 million in Q2 2025, after a strong showing in previous quarters with Q1 2025 net income at $23.5 million and sustained profitability over the past years, indicating stable earnings.
- Strong Operating Cash Flow: New Mountain Finance generated $40.6 million in net cash from operating activities in Q2 2025, continuing a trend of positive and robust operating cash flow in recent quarters, underpinning its core business strength.
- High Interest Income with No Reported Interest Expense Q2 2025: The Q2 2025 income statement shows $35.7 million in investment securities interest income with zero interest expense recorded, improving net interest income significantly in this period.
- Stable Equity Base: Total common equity as of Q2 2025 stood at approximately $1.3 billion, similar to prior quarters, showing a solid equity cushion for the company.
- Dividend Payments Increasing: Dividend payments remain substantial, with $34.5 million paid in Q2 2025. The dividend per common share remains at $0.64 for Q2 2025, a slight reduction from $0.68 in prior quarters, signaling steady shareholder returns but also a significant cash outflow.
- Debt Profile Remains Elevated: Long-term debt remains high at about $1.5 billion in Q2 2025, with continuing issuance and repayments suggesting active debt management but sustaining leverage.
- Cash and Cash Equivalents Decreased: Cash balances declined from about $85.5 million in Q1 2025 to $57.4 million in Q2 2025, partly due to net negative financing cash flow, reflecting repayment activity and dividends paid.
- Lower Quarterly Revenue and Net Income in Recent Quarter: Q2 2025 total revenue was $56.8 million, down significantly from $74.4 million in Q1 2025. The net income dropped from $23.5 million to $7.9 million QoQ, indicating some volatility or seasonal impact in earnings.
- High Operating Expenses: Non-interest expenses were $48.9 million in Q2 2025, contributing to lower pre-tax income of $7.9 million for the quarter, suggesting cost pressures or operational challenges.
- Negative Net Cash from Financing Activities Recently: The company experienced net cash outflows from financing activities of about $68.8 million in Q2 2025, reflecting higher debt repayments and sustained dividend payouts which could pressure liquidity if trends continue.
Summary: Over the last four years, New Mountain Finance has shown consistent profitability and strong operating cash flows, supported by substantial interest income predominantly from investment securities. The company maintains a stable equity base and manages an active debt profile. However, recent quarters depict some earnings and revenue volatility and ongoing high operating expenses, which impact net income margins.
Dividend payments remain a priority, rewarding shareholders but also representing sizable cash outflows. Investors should watch the company's ability to manage expenses and sustain its net interest income, alongside monitoring the leverage and liquidity position as debt repayments continue.
10/06/25 12:08 AM ETAI Generated. May Contain Errors.