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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
29 |
27 |
27 |
34 |
24 |
28 |
23 |
7.77 |
12 |
-27 |
-51 |
| Consolidated Net Income / (Loss) |
|
29 |
28 |
28 |
35 |
24 |
28 |
24 |
7.88 |
12 |
-27 |
-51 |
| Net Income / (Loss) Continuing Operations |
|
29 |
28 |
27 |
35 |
25 |
26 |
24 |
7.88 |
12 |
-27 |
-51 |
| Total Pre-Tax Income |
|
28 |
28 |
27 |
35 |
25 |
26 |
23 |
7.88 |
12 |
-27 |
-51 |
| Total Revenue |
|
82 |
112 |
82 |
91 |
86 |
114 |
74 |
57 |
59 |
18 |
-13 |
| Net Interest Income / (Expense) |
|
62 |
90 |
59 |
68 |
62 |
92 |
50 |
36 |
38 |
-3.24 |
-26 |
| Total Interest Income |
|
62 |
59 |
59 |
68 |
62 |
61 |
50 |
36 |
38 |
-3.24 |
-26 |
| Investment Securities Interest Income |
|
62 |
59 |
59 |
68 |
62 |
61 |
50 |
36 |
38 |
-3.24 |
-26 |
| Total Interest Expense |
|
0.00 |
-31 |
0.00 |
0.00 |
0.00 |
-31 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
20 |
22 |
23 |
23 |
24 |
22 |
24 |
21 |
21 |
21 |
13 |
| Other Service Charges |
|
2.23 |
3.02 |
2.54 |
3.85 |
2.20 |
2.75 |
3.20 |
1.33 |
1.87 |
2.34 |
1.78 |
| Other Non-Interest Income |
|
18 |
19 |
20 |
19 |
22 |
19 |
21 |
20 |
19 |
19 |
11 |
| Total Non-Interest Expense |
|
54 |
84 |
55 |
56 |
61 |
88 |
51 |
49 |
46 |
45 |
38 |
| Insurance Policy Acquisition Costs |
|
10 |
8.56 |
9.39 |
9.55 |
8.82 |
8.63 |
8.25 |
7.97 |
7.35 |
7.20 |
6.10 |
| Other Operating Expenses |
|
44 |
76 |
45 |
46 |
52 |
79 |
43 |
41 |
39 |
37 |
32 |
| Nonoperating Income / (Expense), net |
|
- |
- |
-0.02 |
- |
- |
- |
0.15 |
- |
- |
- |
-0.10 |
| Income Tax Expense |
|
-0.63 |
0.02 |
0.00 |
0.23 |
0.12 |
-0.09 |
-0.02 |
0.01 |
0.03 |
0.00 |
0.00 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.00 |
0.26 |
0.68 |
0.31 |
0.01 |
0.07 |
0.10 |
0.10 |
0.15 |
0.13 |
0.18 |
| Basic Earnings per Share |
|
$0.28 |
$0.27 |
$0.26 |
$0.32 |
$0.22 |
$0.26 |
$0.22 |
$0.07 |
$0.11 |
($0.24) |
($0.51) |
| Weighted Average Basic Shares Outstanding |
|
100.95M |
101.12M |
103.66M |
106.89M |
107.85M |
106.57M |
107.85M |
107.75M |
106.02M |
106.15M |
100.48M |
| Diluted Earnings per Share |
|
$0.27 |
$0.25 |
$0.26 |
$0.31 |
$0.22 |
$0.24 |
$0.22 |
$0.07 |
$0.11 |
($0.24) |
($0.51) |
| Weighted Average Diluted Shares Outstanding |
|
123.18M |
123.49M |
122.44M |
125.76M |
126.78M |
125.46M |
126.85M |
126.73M |
125.04M |
121.09M |
100.48M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
101.44M |
102.88M |
106.29M |
107.85M |
107.85M |
107.85M |
107.85M |
106.36M |
103.16M |
100.81M |
94.45M |
| Cash Dividends to Common per Share |
|
$0.72 |
($0.25) |
$0.72 |
$0.68 |
$0.68 |
($0.35) |
$0.64 |
$0.64 |
$0.64 |
$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 |
2025 |
| Net Change in Cash & Equivalents |
|
30 |
-21 |
14 |
-1.16 |
11 |
0.25 |
| Net Cash From Operating Activities |
|
301 |
-22 |
35 |
333 |
42 |
379 |
| Net Cash From Continuing Operating Activities |
|
301 |
-22 |
32 |
333 |
44 |
381 |
| Net Income / (Loss) Continuing Operations |
|
62 |
207 |
75 |
136 |
115 |
17 |
| Consolidated Net Income / (Loss) |
|
62 |
207 |
75 |
136 |
115 |
17 |
| Depreciation Expense |
|
54 |
-92 |
84 |
-10 |
- |
163 |
| Amortization Expense |
|
-5.49 |
-1.28 |
2.70 |
0.19 |
7.62 |
2.32 |
| Non-Cash Adjustments to Reconcile Net Income |
|
107 |
-121 |
-129 |
230 |
-79 |
198 |
| Changes in Operating Assets and Liabilities, net |
|
84 |
-15 |
-0.85 |
-24 |
0.75 |
1.15 |
| Net Cash From Investing Activities |
|
0.00 |
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 |
0.00 |
| Net Cash From Financing Activities |
|
-271 |
1.20 |
-22 |
-334 |
-31 |
-379 |
| Net Cash From Continuing Financing Activities |
|
-271 |
1.20 |
-22 |
-334 |
-31 |
-379 |
| Issuance of Debt |
|
303 |
916 |
879 |
738 |
1,321 |
722 |
| Issuance of Common Equity |
|
0.00 |
12 |
40 |
21 |
68 |
0.00 |
| Repayment of Debt |
|
-453 |
-813 |
-810 |
-941 |
-1,271 |
-912 |
| Repurchase of Common Equity |
|
- |
- |
- |
0.00 |
0.00 |
-52 |
| Payment of Dividends |
|
-120 |
-114 |
-121 |
-151 |
-147 |
-136 |
| Other Financing Activities, Net |
|
-0.28 |
0.37 |
-9.65 |
-1.10 |
-1.37 |
-0.43 |
| Cash Interest Paid |
|
72 |
62 |
82 |
116 |
127 |
115 |
| Cash Income Taxes Paid |
|
0.11 |
0.07 |
0.90 |
12 |
0.15 |
-0.30 |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
37 |
-13 |
37 |
12 |
-58 |
19 |
5.32 |
-28 |
6.34 |
17 |
-30 |
| Net Cash From Operating Activities |
|
87 |
126 |
68 |
-160 |
-62 |
195 |
104 |
40 |
73 |
162 |
401 |
| Net Cash From Continuing Operating Activities |
|
87 |
126 |
68 |
-163 |
-61 |
199 |
104 |
41 |
73 |
162 |
394 |
| Net Income / (Loss) Continuing Operations |
|
29 |
28 |
28 |
35 |
24 |
28 |
24 |
7.88 |
12 |
-27 |
-51 |
| Consolidated Net Income / (Loss) |
|
29 |
28 |
28 |
35 |
24 |
28 |
24 |
7.88 |
12 |
-27 |
-51 |
| Depreciation Expense |
|
17 |
-29 |
-3.02 |
-31 |
- |
- |
49 |
- |
- |
- |
42 |
| Amortization Expense |
|
0.36 |
-0.73 |
0.22 |
1.98 |
0.20 |
3.98 |
1.23 |
-1.39 |
1.26 |
1.22 |
2.68 |
| Non-Cash Adjustments to Reconcile Net Income |
|
51 |
129 |
-53 |
-111 |
-87 |
192 |
7.74 |
38 |
56 |
46 |
388 |
| Changes in Operating Assets and Liabilities, net |
|
-9.82 |
-1.22 |
96 |
-58 |
-32 |
-8.48 |
23 |
-4.34 |
4.01 |
-21 |
12 |
| Net Cash From Investing Activities |
|
- |
- |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
| Net Cash From Continuing Investing Activities |
|
- |
- |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
| Net Cash From Financing Activities |
|
-50 |
-139 |
-31 |
172 |
4.02 |
-176 |
-99 |
-69 |
-67 |
-145 |
-431 |
| Net Cash From Continuing Financing Activities |
|
-50 |
-139 |
-31 |
172 |
4.02 |
-176 |
-99 |
-69 |
-67 |
-145 |
-431 |
| Issuance of Debt |
|
165 |
206 |
501 |
357 |
416 |
47 |
93 |
129 |
157 |
343 |
267 |
| Repayment of Debt |
|
-184 |
-312 |
-541 |
-168 |
-375 |
-187 |
-157 |
-153 |
-162 |
-440 |
-610 |
| Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
-28 |
-15 |
-57 |
| Payment of Dividends |
|
-36 |
-47 |
-38 |
-37 |
-37 |
-36 |
-35 |
-34 |
-34 |
-33 |
-31 |
| Other Financing Activities, Net |
|
-0.34 |
-0.26 |
-0.31 |
-0.23 |
-0.32 |
-0.51 |
-0.17 |
-0.09 |
-0.09 |
-0.09 |
0.21 |
| Effect of Exchange Rate Changes |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.04 |
| Cash Interest Paid |
|
25 |
31 |
25 |
30 |
38 |
34 |
27 |
30 |
25 |
32 |
28 |
| Cash Income Taxes Paid |
|
0.01 |
4.77 |
-0.01 |
0.16 |
-0.00 |
0.01 |
-0.39 |
0.08 |
-0.03 |
0.04 |
0.00 |
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 |
2025 |
| Total Assets |
|
3,296 |
3,355 |
3,159 |
3,247 |
2,903 |
| Cash and Due from Banks |
|
58 |
71 |
70 |
80 |
81 |
| Trading Account Securities |
|
3,196 |
3,238 |
3,051 |
3,127 |
2,778 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Assets |
|
42 |
46 |
61 |
62 |
56 |
| Total Liabilities & Shareholders' Equity |
|
3,296 |
3,355 |
3,159 |
3,247 |
2,903 |
| Total Liabilities |
|
1,953 |
2,029 |
1,827 |
1,887 |
1,715 |
| Short-Term Debt |
|
914 |
853 |
741 |
322 |
501 |
| Accrued Interest Payable |
|
17 |
20 |
20 |
17 |
12 |
| Long-Term Debt |
|
1,013 |
1,148 |
1,067 |
1,539 |
1,188 |
| Other Long-Term Liabilities |
|
8.38 |
11 |
-0.79 |
9.40 |
14 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
1,343 |
1,326 |
1,332 |
1,359 |
1,188 |
| Total Preferred & Common Equity |
|
1,321 |
1,314 |
1,320 |
1,353 |
1,182 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
1,321 |
1,314 |
1,320 |
1,353 |
1,182 |
| Common Stock |
|
1,274 |
1,307 |
1,332 |
1,367 |
1,356 |
| Retained Earnings |
|
47 |
7.52 |
-12 |
-14 |
-122 |
| Treasury Stock |
|
- |
- |
- |
0.00 |
-52 |
| Noncontrolling Interest |
|
21 |
12 |
12 |
5.95 |
6.08 |
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 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
3,348 |
3,379 |
3,297 |
3,280 |
3,256 |
3,424 |
3,414 |
3,197 |
3,160 |
3,089 |
2,427 |
| Cash and Due from Banks |
|
49 |
46 |
46 |
83 |
107 |
120 |
62 |
85 |
57 |
64 |
51 |
| Trading Account Securities |
|
3,254 |
3,287 |
3,217 |
3,128 |
3,109 |
14 |
22 |
3,048 |
3,037 |
2,980 |
2,319 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
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 |
62 |
54 |
| Total Liabilities & Shareholders' Equity |
|
3,348 |
3,379 |
3,297 |
3,280 |
3,256 |
3,424 |
3,414 |
3,197 |
3,160 |
3,089 |
2,427 |
| Total Liabilities |
|
2,003 |
2,040 |
1,959 |
1,943 |
1,886 |
2,037 |
2,047 |
1,848 |
1,848 |
1,826 |
1,377 |
| Short-Term Debt |
|
947 |
892 |
855 |
951 |
524 |
713 |
466 |
300 |
277 |
339 |
385 |
| Accrued Interest Payable |
|
12 |
21 |
19 |
23 |
23 |
23 |
18 |
18 |
16 |
18 |
6.78 |
| Long-Term Debt |
|
1,033 |
1,119 |
1,069 |
952 |
1,247 |
1,246 |
1,554 |
1,507 |
1,511 |
1,446 |
957 |
| Other Long-Term Liabilities |
|
10 |
9.11 |
17 |
17 |
92 |
55 |
8.99 |
24 |
44 |
23 |
29 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
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 |
1,263 |
1,050 |
| Total Preferred & Common Equity |
|
1,332 |
1,327 |
1,326 |
1,325 |
1,357 |
1,374 |
1,361 |
1,342 |
1,306 |
1,257 |
1,044 |
| Preferred Stock |
|
0.00 |
0.00 |
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 |
1,257 |
1,044 |
| Common Stock |
|
1,315 |
1,307 |
1,307 |
1,313 |
1,380 |
1,400 |
1,399 |
1,367 |
1,367 |
1,367 |
1,356 |
| Retained Earnings |
|
17 |
20 |
19 |
12 |
-23 |
-25 |
-38 |
-25 |
-51 |
-73 |
-204 |
| Treasury Stock |
|
- |
- |
- |
- |
- |
- |
- |
- |
-9.64 |
-37 |
-109 |
| Noncontrolling Interest |
|
13 |
12 |
12 |
12 |
12 |
12 |
6.28 |
5.97 |
5.98 |
6.04 |
6.47 |
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 |
2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.75 |
$1.34 |
$1.06 |
$0.16 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
100.20M |
101.12M |
106.57M |
106.15M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.74 |
$1.24 |
$1.03 |
$0.16 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
115.43M |
123.49M |
125.46M |
121.09M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$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 |
100.81M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
100,806,575.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
100,806,575.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.50 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
186.58% |
-17.87% |
20.79% |
0.36% |
5.17% |
2.35% |
-8.97% |
-37.62% |
-31.82% |
- |
-116.90% |
| EBITDA Growth |
|
37.67% |
-105.65% |
-37.42% |
-85.23% |
-43.36% |
1,663.81% |
0.67% |
0.23% |
-52.04% |
- |
-108.70% |
| EBIT Growth |
|
266.14% |
74.95% |
-39.36% |
-2.75% |
-9.28% |
-3.96% |
-14.18% |
-77.49% |
-51.42% |
- |
-316.91% |
| NOPAT Growth |
|
273.68% |
94.16% |
-39.24% |
-0.84% |
-11.67% |
-5.95% |
-14.11% |
-77.36% |
-51.31% |
- |
-251.72% |
| Net Income Growth |
|
281.94% |
85.48% |
-37.33% |
-0.84% |
-16.74% |
0.87% |
-16.26% |
-77.36% |
-48.35% |
- |
-315.80% |
| EPS Growth |
|
237.50% |
56.25% |
-35.00% |
-3.13% |
-18.52% |
-4.00% |
-15.38% |
-77.42% |
-50.00% |
- |
-331.82% |
| Operating Cash Flow Growth |
|
23.99% |
186.59% |
2,048.60% |
-229.52% |
-170.69% |
55.30% |
52.19% |
125.23% |
218.77% |
- |
286.29% |
| Free Cash Flow Firm Growth |
|
273.68% |
0.00% |
107.15% |
-9,539.83% |
-11,812.70% |
98.24% |
-96.13% |
107.65% |
110.45% |
- |
7,856.78% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-6.24% |
0.00% |
0.00% |
2.57% |
0.45% |
-7.33% |
-10.01% |
- |
-24.17% |
| Revenue Q/Q Growth |
|
-9.54% |
36.16% |
-26.86% |
79.51% |
-5.20% |
32.51% |
-34.95% |
-23.67% |
3.61% |
- |
-169.69% |
| EBITDA Q/Q Growth |
|
3.24% |
-104.28% |
1,358.40% |
-74.39% |
295.88% |
18.21% |
-18.99% |
-73.56% |
109.71% |
- |
74.77% |
| EBIT Q/Q Growth |
|
-22.04% |
-2.24% |
-0.86% |
24.58% |
-27.27% |
3.50% |
-11.42% |
-66.24% |
56.93% |
- |
-90.34% |
| NOPAT Q/Q Growth |
|
-18.18% |
-4.17% |
-1.07% |
23.76% |
-27.12% |
2.04% |
-9.66% |
-66.30% |
56.72% |
- |
-89.27% |
| Net Income Q/Q Growth |
|
-18.19% |
-4.17% |
2.12% |
23.86% |
-31.31% |
16.10% |
-15.23% |
-66.51% |
56.72% |
- |
-89.64% |
| EPS Q/Q Growth |
|
-15.63% |
-7.41% |
4.00% |
19.23% |
-29.03% |
9.09% |
-8.33% |
-68.18% |
57.14% |
- |
-112.50% |
| Operating Cash Flow Q/Q Growth |
|
-29.44% |
44.29% |
-45.67% |
-334.16% |
61.48% |
416.96% |
-46.76% |
-61.18% |
81.32% |
- |
148.42% |
| Free Cash Flow Firm Q/Q Growth |
|
-18.18% |
-10,943.79% |
107.59% |
-11,880.72% |
-31,192.39% |
98.37% |
116.68% |
2,672.26% |
38.72% |
- |
124.19% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.02% |
0.00% |
7,339.22% |
-4.92% |
-2.04% |
-1.71% |
-1.70% |
- |
-16.87% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
55.20% |
-1.74% |
29.86% |
7.12% |
29.73% |
26.52% |
33.03% |
11.44% |
23.15% |
- |
0.00% |
| EBIT Margin |
|
34.20% |
24.55% |
33.28% |
38.45% |
29.50% |
23.04% |
31.38% |
13.88% |
21.02% |
- |
0.00% |
| Profit (Net Income) Margin |
|
34.96% |
24.61% |
34.36% |
38.20% |
27.68% |
24.25% |
31.60% |
13.86% |
20.97% |
- |
0.00% |
| Tax Burden Percent |
|
102.23% |
99.94% |
103.31% |
99.33% |
93.82% |
107.63% |
100.08% |
99.90% |
99.77% |
- |
100.01% |
| Interest Burden Percent |
|
100.00% |
100.27% |
99.92% |
100.00% |
100.00% |
97.79% |
100.64% |
100.00% |
100.00% |
- |
100.20% |
| Effective Tax Rate |
|
-2.23% |
0.06% |
0.00% |
0.67% |
0.46% |
-0.35% |
-0.08% |
0.10% |
0.23% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
5.52% |
3.76% |
4.82% |
3.73% |
2.44% |
3.34% |
1.29% |
1.78% |
- |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
5.52% |
3.80% |
4.82% |
3.59% |
2.54% |
3.35% |
1.29% |
1.78% |
- |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
7.50% |
5.31% |
6.81% |
5.30% |
3.46% |
4.41% |
1.80% |
2.58% |
- |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
13.02% |
9.07% |
11.62% |
9.03% |
5.90% |
7.76% |
3.09% |
4.36% |
- |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-191.34% |
10.09% |
-192.88% |
-193.17% |
1.07% |
3.07% |
10.20% |
12.73% |
- |
26.05% |
| Operating Return on Assets (OROA) |
|
0.00% |
2.74% |
3.68% |
2.37% |
1.86% |
2.46% |
3.26% |
1.27% |
1.77% |
- |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
2.74% |
3.79% |
2.35% |
1.74% |
2.59% |
3.28% |
1.27% |
1.76% |
- |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
12.90% |
8.99% |
11.52% |
8.99% |
5.86% |
7.71% |
3.07% |
4.34% |
- |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
8.80% |
8.67% |
8.39% |
0.00% |
8.19% |
6.36% |
5.69% |
- |
-5.49% |
| Net Operating Profit after Tax (NOPAT) |
|
29 |
28 |
27 |
35 |
25 |
26 |
23 |
7.88 |
12 |
- |
-35 |
| NOPAT Margin |
|
34.96% |
24.61% |
33.28% |
38.20% |
29.36% |
22.61% |
31.40% |
13.86% |
20.97% |
- |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
-0.05% |
0.00% |
0.14% |
-0.10% |
-0.01% |
0.00% |
0.00% |
- |
0.97% |
| 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% |
| Operating Expenses to Revenue |
|
65.80% |
75.45% |
66.72% |
61.55% |
70.50% |
76.96% |
68.62% |
86.12% |
78.98% |
- |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
28 |
27 |
27 |
35 |
25 |
26 |
23 |
7.88 |
12 |
- |
-51 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
45 |
-1.94 |
24 |
6.48 |
26 |
30 |
25 |
6.50 |
14 |
- |
-6.41 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.87 |
0.86 |
0.89 |
0.92 |
0.90 |
0.89 |
0.87 |
0.82 |
- |
0.75 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.87 |
0.86 |
0.89 |
0.92 |
0.90 |
0.89 |
0.87 |
0.82 |
- |
0.75 |
| Price to Revenue (P/Rev) |
|
3.98 |
3.27 |
3.18 |
5.83 |
5.84 |
3.55 |
3.55 |
3.78 |
3.75 |
- |
6.46 |
| Price to Earnings (P/E) |
|
9.17 |
8.52 |
9.85 |
10.44 |
11.11 |
10.71 |
10.87 |
13.75 |
14.43 |
- |
0.00 |
| Dividend Yield |
|
11.46% |
12.14% |
9.72% |
9.68% |
9.79% |
9.33% |
12.06% |
12.42% |
13.38% |
- |
16.49% |
| Earnings Yield |
|
10.90% |
11.73% |
10.15% |
9.58% |
9.00% |
9.34% |
9.20% |
7.27% |
6.93% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.92 |
0.90 |
0.92 |
0.95 |
0.93 |
0.92 |
0.93 |
0.90 |
- |
0.87 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
8.24 |
7.75 |
14.61 |
14.96 |
8.76 |
8.70 |
9.55 |
10.07 |
- |
17.17 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
22.99 |
25.43 |
40.87 |
27.30 |
28.40 |
24.61 |
32.68 |
37.61 |
- |
20.42 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
21.28 |
23.92 |
25.95 |
27.72 |
26.11 |
26.25 |
34.25 |
38.85 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
21.35 |
23.98 |
25.88 |
27.82 |
26.17 |
26.31 |
34.43 |
39.05 |
- |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
8.72 |
7.02 |
25.43 |
0.00 |
71.45 |
37.56 |
10.35 |
6.67 |
- |
3.07 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
8.67 |
0.00 |
0.00 |
88.12 |
30.18 |
8.74 |
6.72 |
- |
2.88 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.36 |
1.29 |
1.41 |
1.48 |
1.37 |
1.34 |
1.36 |
1.41 |
- |
1.28 |
| Long-Term Debt to Equity |
|
0.00 |
0.80 |
0.91 |
0.90 |
1.14 |
1.13 |
1.12 |
1.15 |
1.15 |
- |
0.91 |
| Financial Leverage |
|
0.00 |
1.36 |
1.40 |
1.41 |
1.48 |
1.36 |
1.32 |
1.39 |
1.45 |
- |
1.31 |
| Leverage Ratio |
|
0.00 |
2.37 |
2.45 |
2.47 |
2.50 |
2.38 |
2.37 |
2.44 |
2.47 |
- |
2.35 |
| Compound Leverage Factor |
|
0.00 |
2.38 |
2.45 |
2.47 |
2.50 |
2.33 |
2.39 |
2.44 |
2.47 |
- |
2.35 |
| Debt to Total Capital |
|
0.00% |
57.58% |
56.40% |
58.56% |
59.62% |
57.79% |
57.26% |
57.69% |
58.57% |
- |
56.10% |
| Short-Term Debt to Total Capital |
|
0.00% |
23.61% |
16.69% |
21.32% |
13.74% |
10.01% |
9.50% |
8.95% |
11.13% |
- |
16.10% |
| Long-Term Debt to Total Capital |
|
0.00% |
33.98% |
39.71% |
37.24% |
45.88% |
47.78% |
47.76% |
48.74% |
47.44% |
- |
40.01% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.38% |
0.39% |
0.37% |
0.19% |
0.18% |
0.19% |
0.19% |
0.20% |
- |
0.27% |
| Common Equity to Total Capital |
|
0.00% |
42.04% |
43.21% |
41.07% |
40.19% |
42.03% |
42.55% |
42.12% |
41.23% |
- |
43.63% |
| Debt to EBITDA |
|
0.00 |
14.32 |
15.86 |
25.99 |
17.12 |
17.61 |
15.25 |
20.33 |
24.39 |
- |
13.17 |
| Net Debt to EBITDA |
|
0.00 |
13.76 |
14.90 |
24.40 |
16.60 |
16.85 |
14.52 |
19.68 |
23.52 |
- |
12.67 |
| Long-Term Debt to EBITDA |
|
0.00 |
8.45 |
11.17 |
16.53 |
13.17 |
14.56 |
12.72 |
17.18 |
19.76 |
- |
9.39 |
| Debt to NOPAT |
|
0.00 |
13.30 |
14.96 |
16.46 |
17.45 |
16.23 |
16.29 |
21.42 |
25.32 |
- |
-33.49 |
| Net Debt to NOPAT |
|
0.00 |
12.78 |
14.05 |
15.45 |
16.91 |
15.53 |
15.52 |
20.73 |
24.42 |
- |
-32.21 |
| Long-Term Debt to NOPAT |
|
0.00 |
7.84 |
10.53 |
10.47 |
13.43 |
13.42 |
13.59 |
18.10 |
20.51 |
- |
-23.88 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.88% |
0.89% |
0.89% |
0.46% |
0.66% |
0.67% |
0.68% |
0.47% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
29 |
-3,112 |
236 |
-3,311 |
-3,361 |
-55 |
9.14 |
253 |
351 |
- |
727 |
| 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% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
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 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.11 |
0.11 |
0.06 |
0.06 |
0.11 |
0.10 |
0.09 |
0.08 |
- |
0.04 |
| Fixed Asset Turnover |
|
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 |
3,140 |
3,140 |
3,346 |
3,387 |
3,220 |
3,154 |
3,101 |
3,048 |
- |
2,392 |
| Invested Capital Turnover |
|
0.00 |
0.22 |
0.11 |
0.13 |
0.13 |
0.11 |
0.11 |
0.09 |
0.09 |
- |
0.04 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
3,140 |
-209 |
3,346 |
3,387 |
81 |
14 |
-245 |
-339 |
- |
-762 |
| Enterprise Value (EV) |
|
0.00 |
2,903 |
2,840 |
3,082 |
3,219 |
3,001 |
2,916 |
2,875 |
2,753 |
- |
2,080 |
| Market Capitalization |
|
1,128 |
1,153 |
1,164 |
1,230 |
1,256 |
1,214 |
1,190 |
1,138 |
1,025 |
- |
782 |
| Book Value per Share |
|
$0.00 |
$13.01 |
$13.19 |
$12.93 |
$12.62 |
$12.55 |
$12.45 |
$12.11 |
$11.81 |
- |
$10.35 |
| Tangible Book Value per Share |
|
$0.00 |
$13.01 |
$13.19 |
$12.93 |
$12.62 |
$12.55 |
$12.45 |
$12.11 |
$11.81 |
- |
$10.35 |
| Total Capital |
|
0.00 |
3,140 |
3,140 |
3,346 |
3,387 |
3,220 |
3,154 |
3,101 |
3,048 |
- |
2,392 |
| Total Debt |
|
0.00 |
1,808 |
1,771 |
1,959 |
2,019 |
1,861 |
1,806 |
1,789 |
1,785 |
- |
1,342 |
| Total Long-Term Debt |
|
0.00 |
1,067 |
1,247 |
1,246 |
1,554 |
1,539 |
1,507 |
1,511 |
1,446 |
- |
957 |
| Net Debt |
|
0.00 |
1,738 |
1,663 |
1,840 |
1,957 |
1,781 |
1,721 |
1,731 |
1,721 |
- |
1,291 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
-0.88 |
0.00 |
1.46 |
-1.88 |
-0.15 |
0.00 |
0.00 |
- |
15 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
1,808 |
1,771 |
1,959 |
2,019 |
1,861 |
1,806 |
1,789 |
1,785 |
- |
1,342 |
| Total Depreciation and Amortization (D&A) |
|
17 |
-29 |
-2.79 |
-29 |
0.20 |
3.98 |
1.23 |
-1.39 |
1.26 |
- |
44 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.28 |
$0.27 |
$0.26 |
$0.32 |
$0.22 |
$0.26 |
$0.22 |
$0.07 |
$0.11 |
($0.24) |
($0.51) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
100.95M |
101.12M |
103.66M |
106.89M |
107.85M |
106.57M |
107.85M |
107.75M |
106.02M |
106.15M |
100.48M |
| Adjusted Diluted Earnings per Share |
|
$0.27 |
$0.25 |
$0.26 |
$0.31 |
$0.22 |
$0.24 |
$0.22 |
$0.07 |
$0.11 |
($0.24) |
($0.51) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
123.18M |
123.49M |
122.44B |
125.76M |
126.78M |
125.46M |
126.85M |
126.73M |
125.04M |
121.09M |
100.48M |
| 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 |
|
101.44M |
102.88M |
106.29M |
107.85M |
107.85M |
107.85M |
107.85M |
106.36M |
103.16M |
100.81M |
94.45M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
20 |
28 |
27 |
35 |
25 |
18 |
16 |
7.88 |
12 |
- |
-35 |
| Normalized NOPAT Margin |
|
23.94% |
24.61% |
33.28% |
38.20% |
29.36% |
15.77% |
21.96% |
13.86% |
20.97% |
- |
0.00% |
| Pre Tax Income Margin |
|
34.20% |
24.62% |
33.25% |
38.45% |
29.50% |
22.53% |
31.58% |
13.88% |
21.02% |
- |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
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 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
110.41% |
110.76% |
131.28% |
132.73% |
138.60% |
128.55% |
130.48% |
170.15% |
193.67% |
- |
-230.98% |
| Augmented Payout Ratio |
|
110.41% |
110.76% |
131.28% |
132.73% |
138.60% |
128.55% |
130.48% |
170.15% |
193.67% |
- |
-420.44% |