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 (NASDAQ: NMFC) has shown stable earnings but faces some headwinds in recent quarters. Here is a summary of the key financial trends and notable points based on the last four years of quarterly data through Q2 2025:
- Consistent net income: NMFC reported positive net income each quarter, with Q2 2025 net income at approximately $7.9 million and full-year quarterly averages generally ranging from $14 million to $45 million over the past few years.
- Strong revenue generation: Total revenue has remained substantial and stable, with Q2 2025 revenue at $56.8 million and past quarters regularly above $80 million, including net interest income and other non-interest income contributing meaningfully.
- Operating cash flow positive in most recent quarters: Q2 2025 continuing operating activities generated $40.6 million in cash, and most recent quarters showed strong cash flow from operations (e.g., $104 million in Q1 2025), indicating solid core business cash generation.
- Total assets stable near $3.1 to $3.4 billion: The balance sheet remains stable with total assets roughly flat year-over-year, indicating a steady asset base to support income generation.
- Equity base remains sizable: Total common equity exceeds $1.3 billion in recent quarters, supporting financial stability.
- Limited or no interest expense in recent quarters: Notably, Q2 2025 reported zero interest expense, suggesting favorable funding costs or debt management.
- Dividends remain high relative to earnings: Cash dividends per share have been around $0.60-$0.70 per quarter even as earnings per share have declined from about $0.44 in early 2023 to around $0.07 in Q2 2025, which may pressure retained earnings.
- Significant non-cash adjustments and amortization fluctuations: Q2 2025 showed large non-cash adjustments ($38.5 million) and an amortization expense of about $1.4 million, reflecting potentially complex underlying accounting or portfolio valuation changes.
- Declining net income and EPS in recent quarters: Net income fell from $44.8 million in Q1 2023 to $7.9 million in Q2 2025, with diluted EPS dropping from around $0.40 down to $0.07, indicating earnings pressure potentially from lower interest income or higher operating expenses.
- High dividend payout ratio relative to earnings: Dividends paid significantly exceed quarterly net income in recent quarters, reducing retained earnings and possibly impacting future growth capacity and balance sheet strength.
- Fluctuating operating cash flow: While positive in Q1 and Q2 2025, cash flow from operations was negative in parts of 2023, reflecting operational volatility.
- High debt levels remain: Total debt (short-term plus long-term) has consistently been around $1.7-$1.9 billion, which though typical for BDCs, requires ongoing strong earnings and cash flow to service.
- Repayments of debt often exceed issuances in recent quarters: For example, in Q2 2025, repayment of $153 million vs issuance of $128 million of debt, indicating net debt reduction but also pressures on liquidity.
Summary: New Mountain Finance has maintained positive profitability and a strong asset base but has seen a marked decline in earnings and EPS over the last two years, combined with a high dividend payout that exceeds net income. Operating cash flows are positive but have fluctuated, and the company carries significant debt which it actively manages with frequent refinancing and repayments. Investors should watch quarterly earnings trends and dividend policy closely, as sustainability of dividend payments and managing declining income could be potential challenges. Overall, NMFC remains a stable finance company with some near-term pressure on earnings and payout ratios.
08/11/25 07:24 AMAI Generated. May Contain Errors.