Annual Income Statements for Phillips Edison & Company, Inc.
Annual Income Statements for Phillips Edison & Company, Inc.
This table shows Phillips Edison & Company, Inc.'s income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Phillips Edison & Company, Inc.
This table shows Phillips Edison & Company, Inc.'s income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
11 |
14 |
17 |
14 |
12 |
14 |
18 |
15 |
12 |
18 |
26 |
Consolidated Net Income / (Loss) |
|
12 |
16 |
19 |
16 |
14 |
15 |
20 |
17 |
13 |
20 |
29 |
Net Income / (Loss) Continuing Operations |
|
12 |
87 |
19 |
37 |
35 |
57 |
20 |
41 |
38 |
69 |
55 |
Total Pre-Tax Income |
|
16 |
89 |
19 |
38 |
40 |
58 |
21 |
42 |
39 |
71 |
56 |
Total Revenue |
|
128 |
201 |
133 |
152 |
153 |
174 |
138 |
162 |
166 |
196 |
184 |
Net Interest Income / (Expense) |
|
-18 |
53 |
-19 |
0.00 |
0.00 |
19 |
-23 |
0.00 |
0.00 |
23 |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
18 |
-53 |
19 |
0.00 |
0.00 |
-19 |
23 |
0.00 |
0.00 |
-23 |
0.00 |
Total Non-Interest Income |
|
146 |
148 |
152 |
152 |
153 |
154 |
161 |
162 |
166 |
173 |
184 |
Other Service Charges |
|
2.80 |
3.34 |
3.34 |
3.16 |
2.91 |
3.22 |
3.23 |
3.23 |
3.75 |
3.59 |
4.13 |
Net Realized & Unrealized Capital Gains on Investments |
|
-0.01 |
3.37 |
0.94 |
0.08 |
0.05 |
0.04 |
-0.01 |
-0.01 |
-0.02 |
0.00 |
5.61 |
Other Non-Interest Income |
|
143 |
142 |
148 |
149 |
150 |
151 |
158 |
158 |
162 |
169 |
174 |
Total Non-Interest Expense |
|
112 |
112 |
113 |
114 |
112 |
116 |
117 |
119 |
127 |
126 |
128 |
Other Operating Expenses |
|
29 |
27 |
30 |
30 |
29 |
28 |
31 |
31 |
31 |
31 |
33 |
Depreciation Expense |
|
60 |
58 |
58 |
60 |
59 |
60 |
60 |
61 |
68 |
63 |
65 |
Other Special Charges |
|
23 |
26 |
25 |
25 |
24 |
28 |
27 |
27 |
28 |
31 |
30 |
Other Gains / (Losses), net |
|
-3.92 |
-2.42 |
-0.76 |
-0.90 |
-4.88 |
-0.77 |
-0.93 |
-1.72 |
-1.07 |
-2.02 |
-0.98 |
Other Adjustments to Consolidated Net Income / (Loss) |
|
- |
- |
- |
-21 |
-22 |
- |
- |
-24 |
-25 |
- |
-26 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
1.14 |
2.03 |
2.02 |
1.76 |
1.48 |
1.66 |
1.96 |
1.72 |
1.30 |
2.04 |
2.58 |
Basic Earnings per Share |
|
$0.09 |
$0.12 |
$0.14 |
$0.12 |
$0.10 |
$0.12 |
$0.14 |
$0.12 |
$0.09 |
$0.16 |
$0.21 |
Weighted Average Basic Shares Outstanding |
|
117.10M |
117.30M |
117.30M |
117.40M |
119.60M |
122.20M |
122.40M |
122.50M |
122.60M |
125.20M |
125.40M |
Diluted Earnings per Share |
|
$0.09 |
$0.12 |
$0.14 |
$0.12 |
$0.10 |
$0.12 |
$0.14 |
$0.12 |
$0.09 |
$0.16 |
$0.21 |
Weighted Average Diluted Shares Outstanding |
|
117.10M |
117.30M |
117.30M |
117.40M |
119.60M |
122.20M |
122.40M |
122.50M |
122.60M |
125.20M |
125.40M |
Weighted Average Basic & Diluted Shares Outstanding |
|
117.10M |
117.30M |
117.30M |
117.40M |
119.60M |
122.20M |
122.40M |
122.50M |
122.60M |
125.20M |
125.40M |
Cash Dividends to Common per Share |
|
$0.27 |
- |
$0.28 |
$0.28 |
$0.28 |
- |
$0.29 |
$0.29 |
$0.30 |
- |
$0.31 |
Annual Cash Flow Statements for Phillips Edison & Company, Inc.
This table details how cash moves in and out of Phillips Edison & Company, Inc.'s business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
25 |
2.43 |
-23 |
57 |
11 |
37 |
-16 |
-98 |
-8.47 |
-0.23 |
Net Cash From Operating Activities |
|
106 |
103 |
109 |
153 |
227 |
211 |
263 |
291 |
291 |
335 |
Net Cash From Continuing Operating Activities |
|
106 |
103 |
109 |
153 |
227 |
211 |
263 |
291 |
291 |
335 |
Net Income / (Loss) Continuing Operations |
|
14 |
9.04 |
-42 |
47 |
-73 |
5.46 |
17 |
55 |
64 |
70 |
Consolidated Net Income / (Loss) |
|
14 |
9.04 |
-42 |
47 |
-73 |
5.46 |
17 |
55 |
64 |
70 |
Depreciation Expense |
|
98 |
103 |
130 |
191 |
237 |
225 |
221 |
236 |
236 |
253 |
Amortization Expense |
|
4.26 |
3.73 |
2.06 |
0.11 |
8.39 |
4.25 |
2.68 |
1.56 |
1.94 |
1.07 |
Non-Cash Adjustments to Reconcile Net Income |
|
-2.62 |
-9.04 |
17 |
-65 |
67 |
-7.92 |
18 |
-1.23 |
-1.77 |
1.19 |
Changes in Operating Assets and Liabilities, net |
|
-7.50 |
-3.94 |
1.03 |
-20 |
-12 |
-16 |
4.01 |
-0.19 |
-9.41 |
9.74 |
Net Cash From Investing Activities |
|
-111 |
-191 |
-641 |
-259 |
64 |
-44 |
-180 |
-331 |
-353 |
-393 |
Net Cash From Continuing Investing Activities |
|
-111 |
-191 |
-641 |
-259 |
64 |
-44 |
-180 |
-331 |
-353 |
-393 |
Purchase of Investment Securities |
|
-113 |
-191 |
-648 |
-136 |
-147 |
-105 |
-392 |
-389 |
-366 |
-404 |
Sale and/or Maturity of Investments |
|
2.27 |
0.00 |
7.35 |
241 |
228 |
61 |
211 |
58 |
12 |
11 |
Net Cash From Financing Activities |
|
30 |
91 |
509 |
162 |
-280 |
-130 |
-99 |
-58 |
54 |
58 |
Net Cash From Continuing Financing Activities |
|
30 |
91 |
509 |
162 |
-280 |
-130 |
-99 |
-58 |
54 |
58 |
Issuance of Debt |
|
400 |
255 |
855 |
1,098 |
383 |
255 |
831 |
376 |
561 |
1,157 |
Issuance of Common Equity |
|
- |
- |
- |
- |
0.00 |
0.00 |
547 |
90 |
149 |
75 |
Repayment of Debt |
|
-84 |
-114 |
-98 |
-773 |
-475 |
-320 |
-1,239 |
-379 |
-503 |
-1,023 |
Payment of Dividends |
|
-61 |
-66 |
-81 |
-109 |
-153 |
-59 |
-122 |
-144 |
-152 |
-149 |
Other Financing Activities, Net |
|
-151 |
36 |
-120 |
0.00 |
0.00 |
-0.64 |
-39 |
-1.09 |
-1.94 |
-0.93 |
Cash Interest Paid |
|
28 |
30 |
39 |
68 |
89 |
79 |
68 |
65 |
76 |
75 |
Cash Income Taxes Paid |
|
- |
- |
- |
-0.15 |
0.59 |
0.95 |
0.56 |
0.19 |
0.69 |
0.92 |
Quarterly Cash Flow Statements for Phillips Edison & Company, Inc.
This table details how cash moves in and out of Phillips Edison & Company, Inc.'s business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-19 |
-7.10 |
-5.39 |
-2.05 |
-1.68 |
0.64 |
1.22 |
0.85 |
-1.62 |
-0.68 |
-0.80 |
Net Cash From Operating Activities |
|
86 |
62 |
63 |
68 |
89 |
72 |
63 |
78 |
109 |
84 |
61 |
Net Cash From Continuing Operating Activities |
|
86 |
62 |
63 |
68 |
89 |
72 |
63 |
78 |
109 |
84 |
61 |
Net Income / (Loss) Continuing Operations |
|
12 |
16 |
19 |
16 |
14 |
15 |
20 |
17 |
13 |
20 |
29 |
Consolidated Net Income / (Loss) |
|
12 |
16 |
19 |
16 |
14 |
15 |
20 |
17 |
13 |
20 |
29 |
Depreciation Expense |
|
60 |
58 |
58 |
60 |
59 |
60 |
60 |
61 |
68 |
63 |
65 |
Amortization Expense |
|
0.44 |
0.37 |
0.33 |
0.37 |
0.70 |
0.54 |
0.48 |
0.45 |
0.36 |
-0.22 |
-0.05 |
Non-Cash Adjustments to Reconcile Net Income |
|
0.64 |
-2.70 |
-3.38 |
-0.34 |
2.81 |
-0.86 |
-0.99 |
1.33 |
0.92 |
-0.07 |
-5.91 |
Changes in Operating Assets and Liabilities, net |
|
13 |
-9.46 |
-11 |
-8.28 |
13 |
-2.46 |
-16 |
-1.47 |
27 |
0.80 |
-28 |
Net Cash From Investing Activities |
|
-90 |
-55 |
-91 |
-16 |
-39 |
-207 |
-67 |
-77 |
-116 |
-133 |
-164 |
Net Cash From Continuing Investing Activities |
|
-90 |
-55 |
-91 |
-16 |
-39 |
-207 |
-67 |
-77 |
-116 |
-133 |
-164 |
Purchase of Investment Securities |
|
-91 |
-82 |
-93 |
-24 |
-40 |
-208 |
-69 |
-78 |
-117 |
-140 |
-171 |
Sale and/or Maturity of Investments |
|
0.73 |
27 |
1.89 |
8.19 |
0.97 |
1.09 |
2.48 |
1.39 |
0.80 |
6.20 |
6.97 |
Net Cash From Financing Activities |
|
-15 |
-14 |
23 |
-54 |
-51 |
136 |
4.72 |
-1.01 |
5.66 |
49 |
102 |
Net Cash From Continuing Financing Activities |
|
-15 |
-14 |
23 |
-54 |
-51 |
136 |
4.72 |
-1.01 |
5.66 |
49 |
102 |
Issuance of Debt |
|
85 |
94 |
162 |
74 |
118 |
207 |
128 |
443 |
484 |
102 |
272 |
Repayment of Debt |
|
-90 |
-71 |
-101 |
-91 |
-201 |
-109 |
-83 |
-417 |
-425 |
-99 |
-112 |
Payment of Dividends |
|
-36 |
-37 |
-37 |
-37 |
-38 |
-39 |
-40 |
-27 |
-54 |
-28 |
-57 |
Cash Interest Paid |
|
13 |
18 |
15 |
21 |
17 |
23 |
19 |
24 |
15 |
17 |
32 |
Annual Balance Sheets for Phillips Edison & Company, Inc.
This table presents Phillips Edison & Company, Inc.'s assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
2,226 |
2,380 |
3,526 |
5,163 |
4,828 |
4,679 |
4,669 |
4,735 |
4,866 |
5,046 |
Cash and Due from Banks |
|
41 |
8.22 |
5.72 |
17 |
18 |
104 |
93 |
5.48 |
4.87 |
4.88 |
Restricted Cash |
|
6.83 |
42 |
22 |
68 |
77 |
28 |
23 |
12 |
4.01 |
3.77 |
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 |
Premises and Equipment, Net |
|
1,884 |
1,995 |
2,923 |
4,283 |
4,018 |
3,846 |
3,832 |
3,930 |
4,046 |
4,182 |
Goodwill |
|
- |
0.00 |
29 |
29 |
29 |
29 |
29 |
29 |
29 |
29 |
Intangible Assets |
|
194 |
213 |
369 |
479 |
443 |
442 |
453 |
472 |
496 |
523 |
Other Assets |
|
100 |
123 |
178 |
288 |
244 |
230 |
240 |
288 |
286 |
303 |
Total Liabilities & Shareholders' Equity |
|
2,226 |
2,380 |
3,526 |
5,163 |
4,828 |
4,679 |
4,669 |
4,735 |
4,866 |
5,046 |
Total Liabilities |
|
934 |
1,155 |
2,047 |
2,751 |
2,659 |
2,663 |
2,192 |
2,138 |
2,212 |
2,412 |
Long-Term Debt |
|
846 |
1,056 |
1,807 |
2,439 |
2,354 |
2,293 |
1,892 |
1,897 |
1,969 |
2,110 |
Other Long-Term Liabilities |
|
89 |
99 |
240 |
312 |
305 |
370 |
301 |
241 |
243 |
303 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,292 |
1,225 |
1,479 |
2,413 |
2,169 |
2,016 |
2,476 |
2,597 |
2,653 |
2,634 |
Total Preferred & Common Equity |
|
1,267 |
1,201 |
1,046 |
1,998 |
1,814 |
1,690 |
2,150 |
2,236 |
2,310 |
2,320 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,267 |
1,201 |
1,046 |
1,998 |
1,814 |
1,690 |
2,150 |
2,236 |
2,310 |
2,320 |
Common Stock |
|
1,590 |
1,629 |
1,631 |
2,678 |
2,782 |
2,742 |
3,265 |
3,385 |
3,548 |
3,648 |
Retained Earnings |
|
-324 |
-438 |
-601 |
-692 |
-947 |
-999 |
-1,091 |
-1,170 |
-1,248 |
-1,332 |
Accumulated Other Comprehensive Income / (Loss) |
|
0.02 |
11 |
16 |
12 |
-21 |
-52 |
-25 |
21 |
11 |
4.31 |
Noncontrolling Interest |
|
25 |
23 |
432 |
415 |
355 |
326 |
327 |
361 |
343 |
314 |
Quarterly Balance Sheets for Phillips Edison & Company, Inc.
This table presents Phillips Edison & Company, Inc.'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 |
Total Assets |
|
4,730 |
4,787 |
4,741 |
4,718 |
4,887 |
4,907 |
4,950 |
5,162 |
Cash and Due from Banks |
|
4.79 |
6.41 |
5.56 |
3.78 |
5.63 |
7.06 |
6.45 |
5.46 |
Restricted Cash |
|
- |
5.56 |
4.35 |
4.46 |
4.47 |
3.89 |
2.89 |
2.40 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
4,466 |
3,968 |
3,927 |
3,909 |
4,051 |
4,066 |
4,107 |
4,256 |
Goodwill |
|
29 |
29 |
29 |
29 |
29 |
29 |
29 |
29 |
Intangible Assets |
|
- |
478 |
478 |
478 |
501 |
506 |
515 |
531 |
Other Assets |
|
184 |
299 |
297 |
294 |
296 |
295 |
290 |
338 |
Total Liabilities & Shareholders' Equity |
|
4,730 |
4,787 |
4,741 |
4,718 |
4,887 |
4,907 |
4,950 |
5,162 |
Total Liabilities |
|
2,116 |
2,214 |
2,179 |
2,111 |
2,249 |
2,292 |
2,371 |
2,541 |
Long-Term Debt |
|
- |
1,967 |
1,951 |
1,870 |
2,016 |
2,042 |
2,105 |
2,278 |
Other Long-Term Liabilities |
|
- |
247 |
228 |
241 |
234 |
249 |
266 |
263 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,615 |
2,573 |
2,562 |
2,607 |
2,637 |
2,615 |
2,579 |
2,621 |
Total Preferred & Common Equity |
|
2,254 |
2,213 |
2,205 |
2,257 |
2,300 |
2,280 |
2,249 |
2,311 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
2,254 |
2,213 |
2,205 |
2,257 |
2,300 |
2,280 |
2,249 |
2,311 |
Common Stock |
|
3,383 |
3,384 |
3,389 |
3,463 |
3,553 |
3,556 |
3,560 |
3,654 |
Retained Earnings |
|
-1,150 |
-1,186 |
-1,205 |
-1,226 |
-1,267 |
-1,287 |
-1,312 |
-1,345 |
Accumulated Other Comprehensive Income / (Loss) |
|
21 |
15 |
21 |
20 |
13 |
11 |
1.91 |
2.71 |
Noncontrolling Interest |
|
361 |
360 |
356 |
351 |
338 |
336 |
330 |
309 |
Annual Metrics And Ratios for Phillips Edison & Company, Inc.
This table displays calculated financial ratios and metrics derived from Phillips Edison & Company, Inc.'s official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
24.93% |
7.42% |
18.03% |
34.55% |
25.79% |
-8.29% |
17.97% |
19.72% |
4.86% |
8.20% |
EBITDA Growth |
|
103.06% |
-5.07% |
-20.07% |
48.67% |
23.43% |
35.45% |
26.10% |
36.26% |
4.80% |
8.33% |
EBIT Growth |
|
156.89% |
-77.07% |
-1,546.15% |
-37.26% |
-38.33% |
87.74% |
602.03% |
167.25% |
12.63% |
11.02% |
NOPAT Growth |
|
181.27% |
-77.07% |
-1,112.31% |
-37.26% |
-38.33% |
87.74% |
817.19% |
167.25% |
12.63% |
11.02% |
Net Income Growth |
|
159.91% |
-33.32% |
-561.33% |
212.60% |
-255.03% |
107.50% |
215.51% |
216.42% |
16.93% |
9.31% |
EPS Growth |
|
153.85% |
-28.57% |
-520.00% |
195.24% |
-435.00% |
107.46% |
200.00% |
180.00% |
14.29% |
6.25% |
Operating Cash Flow Growth |
|
40.18% |
-2.83% |
5.61% |
40.81% |
48.00% |
-7.18% |
24.85% |
10.65% |
0.03% |
15.03% |
Free Cash Flow Firm Growth |
|
83.84% |
-114.99% |
-636.68% |
-55.31% |
116.80% |
-23.31% |
-103.82% |
250.33% |
124.34% |
92.86% |
Invested Capital Growth |
|
3.82% |
6.72% |
44.05% |
47.66% |
-6.78% |
-4.74% |
1.38% |
2.88% |
2.86% |
2.62% |
Revenue Q/Q Growth |
|
-0.15% |
2.64% |
11.74% |
1.55% |
5.01% |
-1.69% |
10.62% |
9.19% |
7.73% |
19.23% |
EBITDA Q/Q Growth |
|
24.10% |
1.78% |
-15.22% |
12.17% |
20.07% |
0.12% |
18.50% |
16.69% |
11.75% |
30.54% |
EBIT Q/Q Growth |
|
296.62% |
-3.23% |
-344.53% |
9.96% |
20.07% |
24.15% |
543.16% |
59.36% |
34.54% |
128.03% |
NOPAT Q/Q Growth |
|
380.88% |
-3.23% |
-409.00% |
10.63% |
27.73% |
-213.32% |
613.81% |
26.28% |
34.54% |
128.03% |
Net Income Q/Q Growth |
|
301.50% |
187.90% |
-779.01% |
171.79% |
-5,060.90% |
-76.33% |
67.07% |
65.29% |
-0.80% |
7.72% |
EPS Q/Q Growth |
|
275.00% |
0.00% |
-2,000.00% |
164.52% |
-770.00% |
114.71% |
0.00% |
61.54% |
0.00% |
8.51% |
Operating Cash Flow Q/Q Growth |
|
-1.44% |
2.59% |
27.44% |
-6.17% |
9.53% |
1.12% |
4.47% |
-0.84% |
3.51% |
3.73% |
Free Cash Flow Firm Q/Q Growth |
|
65.35% |
-188.19% |
-550.64% |
-79.44% |
118.40% |
47.48% |
-103.61% |
-99.30% |
101.53% |
139.40% |
Invested Capital Q/Q Growth |
|
0.42% |
4.62% |
40.81% |
52.46% |
-1.02% |
-2.67% |
4.07% |
71.86% |
3.24% |
1.27% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
55.29% |
48.86% |
33.09% |
36.56% |
35.87% |
52.98% |
56.63% |
64.45% |
64.41% |
64.49% |
EBIT Margin |
|
6.35% |
1.36% |
-16.61% |
-16.94% |
-18.63% |
-2.49% |
10.60% |
23.66% |
25.41% |
26.07% |
Profit (Net Income) Margin |
|
6.47% |
4.01% |
-15.69% |
13.13% |
-16.18% |
1.32% |
3.54% |
9.36% |
10.43% |
10.54% |
Tax Burden Percent |
|
101.86% |
209.77% |
95.95% |
-75.37% |
86.87% |
-53.15% |
33.40% |
39.55% |
41.06% |
40.42% |
Interest Burden Percent |
|
100.00% |
141.21% |
98.48% |
102.84% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.63% |
0.14% |
-1.11% |
-1.04% |
-1.25% |
-0.16% |
1.19% |
3.11% |
3.41% |
3.68% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.67% |
0.77% |
-1.87% |
3.17% |
-1.84% |
0.38% |
-0.45% |
-1.29% |
-1.33% |
-1.36% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.37% |
0.58% |
-1.98% |
3.46% |
-1.93% |
0.42% |
-0.42% |
-0.96% |
-0.98% |
-1.05% |
Return on Equity (ROE) |
|
1.00% |
0.72% |
-3.09% |
2.41% |
-3.18% |
0.26% |
0.77% |
2.15% |
2.43% |
2.64% |
Cash Return on Invested Capital (CROIC) |
|
-3.12% |
-6.36% |
-37.21% |
-39.53% |
5.76% |
4.69% |
-0.18% |
0.27% |
0.59% |
1.10% |
Operating Return on Assets (OROA) |
|
0.61% |
0.13% |
-1.50% |
-1.39% |
-1.68% |
-0.22% |
1.10% |
2.93% |
3.24% |
3.48% |
Return on Assets (ROA) |
|
0.62% |
0.39% |
-1.41% |
1.08% |
-1.46% |
0.11% |
0.37% |
1.16% |
1.33% |
1.41% |
Return on Common Equity (ROCE) |
|
0.98% |
0.70% |
-2.57% |
1.89% |
-2.64% |
0.22% |
0.66% |
1.86% |
2.10% |
2.31% |
Return on Equity Simple (ROE_SIMPLE) |
|
1.07% |
0.75% |
-3.99% |
2.35% |
-4.01% |
0.32% |
0.80% |
2.44% |
2.76% |
3.00% |
Net Operating Profit after Tax (NOPAT) |
|
13 |
3.05 |
-31 |
-42 |
-59 |
-7.19 |
52 |
138 |
155 |
172 |
NOPAT Margin |
|
6.35% |
1.36% |
-11.62% |
-11.86% |
-13.04% |
-1.74% |
10.60% |
23.66% |
25.41% |
26.07% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.03% |
-0.63% |
0.76% |
-4.21% |
0.59% |
-0.54% |
1.64% |
4.40% |
4.74% |
5.04% |
SG&A Expenses to Revenue |
|
18.31% |
18.60% |
20.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
93.65% |
98.64% |
116.61% |
116.94% |
118.63% |
102.49% |
89.40% |
76.34% |
74.59% |
73.93% |
Earnings before Interest and Taxes (EBIT) |
|
13 |
3.05 |
-44 |
-61 |
-84 |
-10 |
52 |
138 |
155 |
172 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
116 |
110 |
88 |
131 |
161 |
219 |
276 |
376 |
394 |
427 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.59 |
1.55 |
1.82 |
1.97 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.05 |
2.00 |
2.36 |
2.59 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.02 |
5.96 |
6.88 |
6.92 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
226.12 |
71.91 |
74.00 |
73.06 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.46% |
3.68% |
3.23% |
3.19% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.44% |
1.39% |
1.35% |
1.37% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.26 |
1.27 |
1.41 |
1.47 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.34 |
9.80 |
10.65 |
10.58 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20.03 |
15.21 |
16.54 |
16.40 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
107.03 |
41.45 |
41.92 |
40.57 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
107.03 |
41.45 |
41.92 |
40.57 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
21.00 |
19.65 |
22.37 |
20.90 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
480.00 |
243.73 |
135.78 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.65 |
0.86 |
1.22 |
1.01 |
1.09 |
1.14 |
0.76 |
0.73 |
0.74 |
0.80 |
Long-Term Debt to Equity |
|
0.65 |
0.86 |
1.22 |
1.01 |
1.09 |
1.14 |
0.76 |
0.73 |
0.74 |
0.80 |
Financial Leverage |
|
0.55 |
0.76 |
1.06 |
1.09 |
1.05 |
1.11 |
0.93 |
0.75 |
0.74 |
0.77 |
Leverage Ratio |
|
1.62 |
1.83 |
2.18 |
2.23 |
2.18 |
2.27 |
2.08 |
1.85 |
1.83 |
1.87 |
Compound Leverage Factor |
|
1.62 |
2.58 |
2.15 |
2.30 |
2.18 |
2.27 |
2.08 |
1.85 |
1.83 |
1.87 |
Debt to Total Capital |
|
39.56% |
46.30% |
55.00% |
50.27% |
52.05% |
53.21% |
43.31% |
42.20% |
42.60% |
44.47% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
39.56% |
46.30% |
55.00% |
50.27% |
52.05% |
53.21% |
43.31% |
42.20% |
42.60% |
44.47% |
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 |
|
1.18% |
1.03% |
13.16% |
8.55% |
7.84% |
7.56% |
7.48% |
8.03% |
7.42% |
6.62% |
Common Equity to Total Capital |
|
59.26% |
52.67% |
31.84% |
41.18% |
40.11% |
39.23% |
49.21% |
49.77% |
49.98% |
48.91% |
Debt to EBITDA |
|
7.29 |
9.60 |
20.54 |
18.65 |
14.58 |
10.49 |
6.86 |
5.05 |
5.00 |
4.95 |
Net Debt to EBITDA |
|
6.88 |
9.14 |
20.23 |
18.00 |
13.99 |
9.88 |
6.44 |
5.00 |
4.98 |
4.93 |
Long-Term Debt to EBITDA |
|
7.29 |
9.60 |
20.54 |
18.65 |
14.58 |
10.49 |
6.86 |
5.05 |
5.00 |
4.95 |
Debt to NOPAT |
|
63.51 |
345.94 |
-58.47 |
-57.49 |
-40.12 |
-318.69 |
36.67 |
13.75 |
12.68 |
12.24 |
Net Debt to NOPAT |
|
59.94 |
329.58 |
-57.58 |
-55.50 |
-38.50 |
-300.35 |
34.43 |
13.63 |
12.62 |
12.18 |
Long-Term Debt to NOPAT |
|
63.51 |
345.94 |
-58.47 |
-57.49 |
-40.12 |
-318.69 |
36.67 |
13.75 |
12.68 |
12.24 |
Noncontrolling Interest Sharing Ratio |
|
2.88% |
1.93% |
16.86% |
21.77% |
16.80% |
16.26% |
14.52% |
13.56% |
13.41% |
12.43% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-65 |
-141 |
-1,036 |
-1,608 |
270 |
207 |
-7.92 |
12 |
27 |
52 |
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 |
|
-2.02 |
-4.33 |
-22.68 |
-22.14 |
2.62 |
2.43 |
-0.10 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
3.27 |
3.18 |
2.38 |
2.11 |
2.20 |
2.47 |
3.44 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.27 |
3.18 |
2.38 |
2.11 |
2.20 |
2.47 |
3.44 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.10 |
0.10 |
0.09 |
0.08 |
0.09 |
0.09 |
0.10 |
0.12 |
0.13 |
0.13 |
Fixed Asset Turnover |
|
0.11 |
0.12 |
0.11 |
0.10 |
0.11 |
0.11 |
0.13 |
0.15 |
0.15 |
0.16 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,137 |
2,281 |
3,286 |
4,852 |
4,523 |
4,309 |
4,368 |
4,494 |
4,623 |
4,744 |
Invested Capital Turnover |
|
0.10 |
0.10 |
0.10 |
0.09 |
0.10 |
0.09 |
0.11 |
0.13 |
0.13 |
0.14 |
Increase / (Decrease) in Invested Capital |
|
79 |
144 |
1,005 |
1,566 |
-329 |
-214 |
60 |
126 |
129 |
121 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5,522 |
5,715 |
6,510 |
6,994 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3,419 |
3,475 |
4,207 |
4,579 |
Book Value per Share |
|
$7.00 |
$6.52 |
$5.67 |
$10.86 |
$6.28 |
$5.82 |
$18.97 |
$19.10 |
$19.32 |
$18.92 |
Tangible Book Value per Share |
|
$5.92 |
$5.36 |
$3.52 |
$8.10 |
$4.64 |
$4.20 |
$14.72 |
$14.82 |
$14.93 |
$14.42 |
Total Capital |
|
2,137 |
2,281 |
3,286 |
4,852 |
4,523 |
4,309 |
4,368 |
4,494 |
4,623 |
4,744 |
Total Debt |
|
846 |
1,056 |
1,807 |
2,439 |
2,354 |
2,293 |
1,892 |
1,897 |
1,969 |
2,110 |
Total Long-Term Debt |
|
846 |
1,056 |
1,807 |
2,439 |
2,354 |
2,293 |
1,892 |
1,897 |
1,969 |
2,110 |
Net Debt |
|
798 |
1,006 |
1,780 |
2,355 |
2,259 |
2,161 |
1,776 |
1,879 |
1,960 |
2,101 |
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) |
|
-0.25 |
-5.99 |
11 |
-89 |
14 |
-13 |
34 |
83 |
92 |
103 |
Net Nonoperating Obligations (NNO) |
|
846 |
1,056 |
1,807 |
2,439 |
2,354 |
2,293 |
1,892 |
1,897 |
1,969 |
2,110 |
Total Depreciation and Amortization (D&A) |
|
103 |
107 |
132 |
191 |
245 |
229 |
224 |
238 |
238 |
254 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.07 |
$0.05 |
($0.21) |
$0.20 |
($0.22) |
$0.02 |
$0.15 |
$0.42 |
$0.48 |
$0.51 |
Adjusted Weighted Average Basic Shares Outstanding |
|
183.68M |
183.88M |
183.78M |
281.80M |
290.30M |
280.70M |
113.40M |
117.30M |
122.20M |
125.20M |
Adjusted Diluted Earnings per Share |
|
$0.07 |
$0.05 |
($0.21) |
$0.20 |
($0.22) |
$0.02 |
$0.15 |
$0.42 |
$0.48 |
$0.51 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
186.39M |
186.67M |
196.50M |
281.80M |
290.30M |
280.70M |
113.40M |
117.30M |
122.20M |
125.20M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.07 |
$0.05 |
($0.21) |
$0.20 |
($0.22) |
$0.02 |
$0.15 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
182.20M |
182.10M |
186.20M |
281.80M |
290.30M |
280.70M |
113.40M |
117.30M |
122.20M |
125.20M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
9.32 |
2.14 |
-20 |
43 |
66 |
56 |
106 |
163 |
180 |
200 |
Normalized NOPAT Margin |
|
4.44% |
0.95% |
-7.49% |
11.88% |
14.69% |
13.51% |
21.75% |
28.05% |
29.50% |
30.17% |
Pre Tax Income Margin |
|
6.35% |
1.91% |
-16.35% |
-17.42% |
-18.63% |
-2.49% |
10.60% |
23.66% |
25.41% |
26.07% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.41 |
0.09 |
-0.97 |
-0.83 |
-0.81 |
-0.12 |
0.68 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.41 |
0.09 |
-0.68 |
-0.58 |
-0.57 |
-0.08 |
0.68 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.41 |
0.09 |
-0.97 |
-0.83 |
-0.81 |
-0.12 |
0.68 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.41 |
0.09 |
-0.68 |
-0.58 |
-0.57 |
-0.08 |
0.68 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
450.29% |
729.77% |
-194.70% |
232.84% |
-209.83% |
1,075.91% |
706.09% |
263.97% |
237.99% |
214.06% |
Augmented Payout Ratio |
|
999.43% |
954.26% |
-306.25% |
345.99% |
-257.45% |
1,172.34% |
1,157.35% |
263.97% |
237.99% |
214.06% |
Quarterly Metrics And Ratios for Phillips Edison & Company, Inc.
This table displays calculated financial ratios and metrics derived from Phillips Edison & Company, Inc.'s official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
15.04% |
32.24% |
5.75% |
18.75% |
19.09% |
-13.58% |
4.09% |
6.11% |
8.51% |
12.90% |
14.03% |
EBITDA Growth |
|
24.18% |
57.07% |
6.61% |
25.67% |
30.04% |
-20.15% |
3.86% |
6.25% |
8.15% |
13.17% |
15.48% |
EBIT Growth |
|
125.97% |
135.31% |
23.02% |
126.11% |
149.45% |
-35.07% |
6.00% |
12.01% |
-2.90% |
21.68% |
26.56% |
NOPAT Growth |
|
125.97% |
47.32% |
23.02% |
126.11% |
149.45% |
-35.07% |
6.00% |
12.01% |
-2.90% |
21.68% |
26.56% |
Net Income Growth |
|
-26.50% |
369.07% |
63.50% |
6.25% |
12.78% |
-3.28% |
5.31% |
4.79% |
-6.02% |
32.87% |
47.22% |
EPS Growth |
|
-30.77% |
400.00% |
55.56% |
0.00% |
11.11% |
0.00% |
0.00% |
0.00% |
-10.00% |
33.33% |
50.00% |
Operating Cash Flow Growth |
|
26.09% |
-3.81% |
4.22% |
-17.81% |
2.71% |
15.86% |
0.60% |
16.02% |
23.15% |
16.70% |
-4.11% |
Free Cash Flow Firm Growth |
|
575.52% |
-3,384.77% |
4.31% |
98.53% |
-214.02% |
-92.60% |
13.77% |
-2,923.63% |
90.81% |
28.70% |
-175.61% |
Invested Capital Growth |
|
-37.70% |
2.88% |
2.86% |
0.92% |
71.23% |
2.86% |
2.48% |
3.21% |
4.61% |
2.62% |
5.27% |
Revenue Q/Q Growth |
|
-0.08% |
57.17% |
1.87% |
14.84% |
0.21% |
14.05% |
24.02% |
17.06% |
2.48% |
18.66% |
-6.35% |
EBITDA Q/Q Growth |
|
-1.67% |
93.22% |
1.98% |
25.06% |
1.75% |
18.65% |
46.67% |
27.94% |
3.57% |
24.16% |
-9.64% |
EBIT Q/Q Growth |
|
-3.73% |
455.17% |
6.98% |
94.87% |
6.21% |
44.50% |
535.76% |
105.92% |
-7.93% |
81.09% |
-21.29% |
NOPAT Q/Q Growth |
|
-3.73% |
455.17% |
6.98% |
94.87% |
6.21% |
44.50% |
722.52% |
105.92% |
-7.93% |
81.09% |
-21.29% |
Net Income Q/Q Growth |
|
-20.20% |
29.00% |
18.68% |
-13.02% |
-15.30% |
10.63% |
29.22% |
-13.45% |
-24.04% |
56.41% |
43.17% |
EPS Q/Q Growth |
|
-25.00% |
33.33% |
16.67% |
-14.29% |
-16.67% |
20.00% |
16.67% |
-14.29% |
-25.00% |
77.78% |
31.25% |
Operating Cash Flow Q/Q Growth |
|
4.84% |
-27.98% |
1.02% |
7.75% |
31.01% |
-18.76% |
-12.28% |
24.27% |
39.06% |
-23.01% |
-27.93% |
Free Cash Flow Firm Q/Q Growth |
|
790.67% |
-102.29% |
0.86% |
96.83% |
-53,595.79% |
96.13% |
30.09% |
-11.30% |
-63.12% |
69.93% |
-277.08% |
Invested Capital Q/Q Growth |
|
-41.52% |
71.86% |
1.03% |
-0.60% |
-0.79% |
3.24% |
0.66% |
0.11% |
0.56% |
1.27% |
3.26% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
59.77% |
73.47% |
59.02% |
64.27% |
65.26% |
67.89% |
58.89% |
64.36% |
65.05% |
68.06% |
65.66% |
EBIT Margin |
|
12.56% |
44.37% |
14.63% |
24.83% |
26.31% |
33.34% |
14.90% |
26.21% |
23.55% |
35.93% |
30.20% |
Profit (Net Income) Margin |
|
9.50% |
7.80% |
14.06% |
10.65% |
9.00% |
8.73% |
14.23% |
10.52% |
7.80% |
10.28% |
15.71% |
Tax Burden Percent |
|
75.66% |
17.58% |
96.11% |
42.89% |
34.21% |
26.19% |
95.48% |
40.13% |
33.11% |
28.60% |
52.02% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
1.97% |
5.84% |
1.70% |
3.00% |
4.21% |
4.47% |
1.73% |
3.10% |
2.85% |
5.07% |
4.33% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.51% |
1.95% |
1.66% |
1.87% |
1.39% |
2.26% |
1.68% |
1.83% |
1.54% |
2.60% |
3.08% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.50% |
1.46% |
1.25% |
1.39% |
0.50% |
1.66% |
1.28% |
1.41% |
1.18% |
2.01% |
2.52% |
Return on Equity (ROE) |
|
2.47% |
7.29% |
2.94% |
4.39% |
4.71% |
6.13% |
3.01% |
4.51% |
4.03% |
7.08% |
6.84% |
Cash Return on Invested Capital (CROIC) |
|
49.66% |
0.27% |
-1.25% |
1.12% |
-49.27% |
0.59% |
-0.88% |
-1.49% |
-2.85% |
1.10% |
-1.28% |
Operating Return on Assets (OROA) |
|
1.45% |
5.50% |
1.61% |
2.86% |
3.16% |
4.24% |
1.64% |
2.94% |
2.70% |
4.80% |
4.11% |
Return on Assets (ROA) |
|
1.10% |
0.97% |
1.55% |
1.23% |
1.08% |
1.11% |
1.57% |
1.18% |
0.89% |
1.37% |
2.14% |
Return on Common Equity (ROCE) |
|
2.14% |
6.30% |
2.52% |
3.77% |
4.06% |
5.31% |
2.61% |
3.90% |
3.50% |
6.20% |
6.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
1.46% |
0.00% |
2.79% |
2.84% |
2.85% |
0.00% |
2.82% |
2.87% |
2.88% |
0.00% |
3.42% |
Net Operating Profit after Tax (NOPAT) |
|
16 |
89 |
19 |
38 |
40 |
58 |
21 |
42 |
39 |
71 |
56 |
NOPAT Margin |
|
12.56% |
44.37% |
14.63% |
24.83% |
26.31% |
33.34% |
14.90% |
26.21% |
23.55% |
35.93% |
30.20% |
Net Nonoperating Expense Percent (NNEP) |
|
0.46% |
3.89% |
0.04% |
1.13% |
2.82% |
2.21% |
0.05% |
1.27% |
1.31% |
2.47% |
1.24% |
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 |
|
87.44% |
55.63% |
85.37% |
75.17% |
73.69% |
66.66% |
85.10% |
73.79% |
76.45% |
64.07% |
69.80% |
Earnings before Interest and Taxes (EBIT) |
|
16 |
89 |
19 |
38 |
40 |
58 |
21 |
42 |
39 |
71 |
56 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
77 |
148 |
78 |
98 |
100 |
118 |
81 |
104 |
108 |
134 |
121 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.36 |
1.55 |
1.65 |
1.74 |
1.68 |
1.82 |
1.84 |
1.75 |
2.05 |
1.97 |
1.97 |
Price to Tangible Book Value (P/TBV) |
|
1.38 |
2.00 |
2.14 |
2.26 |
2.17 |
2.36 |
2.39 |
2.28 |
2.70 |
2.59 |
2.60 |
Price to Revenue (P/Rev) |
|
5.74 |
5.96 |
7.03 |
7.08 |
6.69 |
6.88 |
7.94 |
7.35 |
8.30 |
6.92 |
6.66 |
Price to Earnings (P/E) |
|
104.11 |
71.91 |
66.44 |
68.88 |
66.60 |
74.00 |
73.02 |
67.80 |
79.32 |
73.06 |
63.87 |
Dividend Yield |
|
4.13% |
3.68% |
3.55% |
3.40% |
3.48% |
3.23% |
3.25% |
3.57% |
3.12% |
3.19% |
3.31% |
Earnings Yield |
|
0.96% |
1.39% |
1.51% |
1.45% |
1.50% |
1.35% |
1.37% |
1.48% |
1.26% |
1.37% |
1.57% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.31 |
1.27 |
1.31 |
1.36 |
1.34 |
1.41 |
1.41 |
1.36 |
1.50 |
1.47 |
1.46 |
Enterprise Value to Revenue (EV/Rev) |
|
6.41 |
9.80 |
11.49 |
11.31 |
10.59 |
10.65 |
12.34 |
11.72 |
12.68 |
10.58 |
10.43 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.63 |
15.21 |
19.27 |
18.65 |
17.05 |
16.54 |
21.03 |
19.93 |
21.52 |
16.40 |
16.12 |
Enterprise Value to EBIT (EV/EBIT) |
|
39.54 |
41.45 |
84.77 |
67.19 |
52.05 |
41.92 |
90.96 |
82.68 |
93.00 |
40.57 |
38.76 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
31.33 |
41.45 |
84.77 |
67.19 |
52.05 |
41.92 |
90.96 |
82.68 |
93.00 |
40.57 |
38.76 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.66 |
19.65 |
20.31 |
22.03 |
21.37 |
22.37 |
22.55 |
21.01 |
21.79 |
20.90 |
21.48 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.02 |
480.00 |
0.00 |
122.29 |
0.00 |
243.73 |
0.00 |
0.00 |
0.00 |
135.78 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.73 |
0.76 |
0.76 |
0.72 |
0.74 |
0.76 |
0.78 |
0.82 |
0.80 |
0.87 |
Long-Term Debt to Equity |
|
0.00 |
0.73 |
0.76 |
0.76 |
0.72 |
0.74 |
0.76 |
0.78 |
0.82 |
0.80 |
0.87 |
Financial Leverage |
|
0.33 |
0.75 |
0.75 |
0.74 |
0.36 |
0.74 |
0.76 |
0.77 |
0.77 |
0.77 |
0.82 |
Leverage Ratio |
|
1.80 |
1.85 |
1.84 |
1.83 |
1.81 |
1.83 |
1.86 |
1.86 |
1.86 |
1.87 |
1.91 |
Compound Leverage Factor |
|
1.80 |
1.85 |
1.84 |
1.83 |
1.81 |
1.83 |
1.86 |
1.86 |
1.86 |
1.87 |
1.91 |
Debt to Total Capital |
|
0.00% |
42.20% |
43.33% |
43.24% |
41.76% |
42.60% |
43.32% |
43.85% |
44.94% |
44.47% |
46.50% |
Short-Term Debt 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% |
Long-Term Debt to Total Capital |
|
0.00% |
42.20% |
43.33% |
43.24% |
41.76% |
42.60% |
43.32% |
43.85% |
44.94% |
44.47% |
46.50% |
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 |
|
13.82% |
8.03% |
7.94% |
7.90% |
7.84% |
7.42% |
7.26% |
7.21% |
7.04% |
6.62% |
6.31% |
Common Equity to Total Capital |
|
86.18% |
49.77% |
48.73% |
48.87% |
50.40% |
49.98% |
49.42% |
48.94% |
48.02% |
48.91% |
47.19% |
Debt to EBITDA |
|
0.00 |
5.05 |
6.36 |
5.93 |
5.31 |
5.00 |
6.45 |
6.41 |
6.44 |
4.95 |
5.15 |
Net Debt to EBITDA |
|
0.00 |
5.00 |
6.32 |
5.90 |
5.28 |
4.98 |
6.42 |
6.38 |
6.41 |
4.93 |
5.13 |
Long-Term Debt to EBITDA |
|
0.00 |
5.05 |
6.36 |
5.93 |
5.31 |
5.00 |
6.45 |
6.41 |
6.44 |
4.95 |
5.15 |
Debt to NOPAT |
|
0.00 |
13.75 |
27.98 |
21.35 |
16.20 |
12.68 |
27.90 |
26.60 |
27.84 |
12.24 |
12.37 |
Net Debt to NOPAT |
|
0.00 |
13.63 |
27.81 |
21.24 |
16.13 |
12.62 |
27.76 |
26.46 |
27.71 |
12.18 |
12.33 |
Long-Term Debt to NOPAT |
|
0.00 |
13.75 |
27.98 |
21.35 |
16.20 |
12.68 |
27.90 |
26.60 |
27.84 |
12.24 |
12.37 |
Noncontrolling Interest Sharing Ratio |
|
13.41% |
13.56% |
14.33% |
14.14% |
13.64% |
13.41% |
13.40% |
13.37% |
13.12% |
12.43% |
12.31% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,598 |
-37 |
-107 |
-3.39 |
-1,822 |
-71 |
-92 |
-103 |
-167 |
-50 |
-190 |
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 |
|
90.98 |
0.00 |
-5.49 |
0.00 |
0.00 |
0.00 |
-3.95 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
4.91 |
0.00 |
3.22 |
0.00 |
0.00 |
0.00 |
2.71 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.91 |
0.00 |
3.22 |
0.00 |
0.00 |
0.00 |
2.71 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.12 |
0.12 |
0.11 |
0.12 |
0.12 |
0.13 |
0.11 |
0.11 |
0.11 |
0.13 |
0.14 |
Fixed Asset Turnover |
|
0.13 |
0.15 |
0.13 |
0.14 |
0.14 |
0.15 |
0.13 |
0.14 |
0.14 |
0.16 |
0.16 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,615 |
4,494 |
4,540 |
4,513 |
4,477 |
4,623 |
4,653 |
4,658 |
4,684 |
4,744 |
4,898 |
Invested Capital Turnover |
|
0.16 |
0.13 |
0.12 |
0.12 |
0.16 |
0.13 |
0.12 |
0.12 |
0.12 |
0.14 |
0.14 |
Increase / (Decrease) in Invested Capital |
|
-1,582 |
126 |
126 |
41 |
1,863 |
129 |
113 |
145 |
206 |
121 |
245 |
Enterprise Value (EV) |
|
3,421 |
5,715 |
5,961 |
6,140 |
6,008 |
6,510 |
6,571 |
6,348 |
7,032 |
6,994 |
7,134 |
Market Capitalization |
|
3,065 |
3,475 |
3,645 |
3,843 |
3,796 |
4,207 |
4,228 |
3,981 |
4,607 |
4,579 |
4,555 |
Book Value per Share |
|
$19.31 |
$19.10 |
$18.86 |
$18.80 |
$19.22 |
$19.32 |
$18.79 |
$18.62 |
$18.36 |
$18.92 |
$18.46 |
Tangible Book Value per Share |
|
$19.06 |
$14.82 |
$14.54 |
$14.48 |
$14.90 |
$14.93 |
$14.46 |
$14.25 |
$13.92 |
$14.42 |
$13.99 |
Total Capital |
|
2,615 |
4,494 |
4,540 |
4,513 |
4,477 |
4,623 |
4,653 |
4,658 |
4,684 |
4,744 |
4,898 |
Total Debt |
|
0.00 |
1,897 |
1,967 |
1,951 |
1,870 |
1,969 |
2,016 |
2,042 |
2,105 |
2,110 |
2,278 |
Total Long-Term Debt |
|
0.00 |
1,897 |
1,967 |
1,951 |
1,870 |
1,969 |
2,016 |
2,042 |
2,105 |
2,110 |
2,278 |
Net Debt |
|
-4.79 |
1,879 |
1,955 |
1,941 |
1,862 |
1,960 |
2,005 |
2,032 |
2,095 |
2,101 |
2,270 |
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) |
|
3.92 |
74 |
0.76 |
22 |
26 |
43 |
0.93 |
25 |
26 |
50 |
27 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
1,897 |
1,967 |
1,951 |
1,870 |
1,969 |
2,016 |
2,042 |
2,105 |
2,110 |
2,278 |
Total Depreciation and Amortization (D&A) |
|
60 |
59 |
59 |
60 |
59 |
60 |
61 |
62 |
69 |
63 |
65 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.09 |
$0.12 |
$0.14 |
$0.12 |
$0.10 |
$0.12 |
$0.14 |
$0.12 |
$0.09 |
$0.16 |
$0.21 |
Adjusted Weighted Average Basic Shares Outstanding |
|
117.10M |
117.30M |
117.30M |
117.40M |
119.60M |
122.20M |
122.40M |
122.50M |
122.60M |
125.20M |
125.40M |
Adjusted Diluted Earnings per Share |
|
$0.09 |
$0.12 |
$0.14 |
$0.12 |
$0.10 |
$0.12 |
$0.14 |
$0.12 |
$0.09 |
$0.16 |
$0.21 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
117.10M |
117.30M |
117.30M |
117.40M |
119.60M |
122.20M |
122.40M |
122.50M |
122.60M |
125.20M |
125.40M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.09 |
$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 |
|
117.10M |
117.30M |
117.30M |
117.40M |
119.60M |
122.20M |
122.40M |
122.50M |
122.60M |
125.20M |
125.40M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
27 |
81 |
31 |
44 |
45 |
60 |
33 |
49 |
47 |
71 |
60 |
Normalized NOPAT Margin |
|
21.41% |
40.14% |
23.48% |
28.73% |
29.56% |
34.72% |
23.89% |
30.22% |
28.12% |
36.26% |
32.53% |
Pre Tax Income Margin |
|
12.56% |
44.37% |
14.63% |
24.83% |
26.31% |
33.34% |
14.90% |
26.21% |
23.55% |
35.93% |
30.20% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.92 |
0.00 |
1.00 |
0.00 |
0.00 |
0.00 |
0.88 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.92 |
0.00 |
1.00 |
0.00 |
0.00 |
0.00 |
0.88 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.92 |
0.00 |
1.00 |
0.00 |
0.00 |
0.00 |
0.88 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.92 |
0.00 |
1.00 |
0.00 |
0.00 |
0.00 |
0.88 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
429.36% |
263.97% |
236.25% |
234.96% |
232.18% |
237.99% |
238.96% |
220.50% |
247.99% |
214.06% |
210.64% |
Augmented Payout Ratio |
|
429.36% |
263.97% |
236.25% |
234.96% |
232.18% |
237.99% |
238.96% |
220.50% |
247.99% |
214.06% |
210.64% |
Key Financial Trends
Phillips Edison & Company, Inc. (NASDAQ: PECO) has demonstrated a generally positive financial performance over the past four years, with notable trends observable in their income, cash flow, and balance sheet data through recent quarters.
Key Positive Trends:
- The company's consolidated net income has been increasing recently, reaching $28.9 million in Q1 2025 compared to $18.6 million in Q1 2023, showing steady profitability growth.
- Non-interest income, primarily driven by other non-interest income, has grown to $183.9 million in Q1 2025, contributing significantly to total revenue.
- Depreciation expenses have increased in line with asset growth, reflecting ongoing investments in premises and equipment valued at over $4.25 billion as of Q1 2025, suggesting asset base expansion.
- Operating cash flow remains robust with $60.5 million generated in Q1 2025, supporting business operations and investment activities.
- Long-term debt issuance of $272 million in Q1 2025 indicates access to capital for potential growth or refinancing activities, with net cash from financing activities positive at $102.2 million.
- Common equity has grown to $2.31 billion by Q1 2025, reflecting retained earnings adjustments and capital allocation strategies.
- The quarterly dividend per share has steadily increased from around $0.2733 in Q4 2022 to $0.3075 in Q1 2025, showing management's commitment to shareholder returns.
Neutral Observations:
- Interest expense was zero in some recent reports (Q1 2025, Q3 2024 Q2 2024), which may reflect capital structure changes or accounting treatments; however, interest paid in cash flow statements has been significant, pointing to ongoing debt servicing costs.
- The weighted average diluted shares outstanding have remained fairly stable around 117-125 million indicating limited share dilution over the period.
- The company shows a consistent pattern of high depreciation and special charges, which are typical for REITs due to their asset-heavy business model and impact of asset impairments or adjustments.
Key Negative Trends:
- Other special charges and other operating expenses have steadily increased, reaching $29.9 million and $33.2 million respectively in Q1 2025, which may pressure operating margins if these costs continue to rise.
- Net cash used in investing activities remains high and negative across quarters (e.g., -$163.6 million in Q1 2025) due to sustained purchases of investment securities, potentially stressing liquidity if not balanced by financing inflows.
- There are recurring negative adjustments to consolidated net income (e.g., -$25.7 million in Q1 2025), which reduce net income attributable to common shareholders and may relate to non-operating losses or other accounting items.
- Retained earnings remain negative (approximately -$1.34 billion as of Q1 2025), signaling accumulated losses or prior distributions exceeding earnings over time.
- Net cash interest paid remains substantial, with $31.8 million paid in Q1 2025, illustrating ongoing cost of debt service that could impact profitability if rates rise further.
Summary: Phillips Edison & Company, Inc. exhibits growth in net income and revenue, supported by a stable capital structure and increasing shareholder dividends. The company has continued to invest heavily in assets, leading to higher depreciation and special charges, which are typical in the REIT sector. However, increased operating expenses, heavy investing outflows, negative retained earnings, and significant interest payments warrant investor attention. Overall, the financials suggest a company expanding its asset base and earnings with manageable risks related to costs and financing.
08/29/25 07:38 AM ETAI Generated. May Contain Errors.