Annual Income Statements for OUTFRONT Media
This table shows OUTFRONT Media's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for OUTFRONT Media
This table shows OUTFRONT Media'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 |
Net Income / (Loss) Attributable to Common Shareholders |
|
41 |
54 |
-29 |
-479 |
17 |
66 |
-27 |
177 |
35 |
74 |
Consolidated Net Income / (Loss) |
|
41 |
54 |
-29 |
-478 |
17 |
66 |
-27 |
177 |
35 |
74 |
Net Income / (Loss) Continuing Operations |
|
41 |
54 |
-29 |
-478 |
17 |
66 |
-27 |
177 |
35 |
74 |
Total Pre-Tax Income |
|
40 |
64 |
-28 |
-478 |
18 |
68 |
-27 |
188 |
34 |
75 |
Total Revenue |
|
454 |
495 |
396 |
469 |
455 |
493 |
408 |
476 |
452 |
493 |
Total Non-Interest Income |
|
454 |
495 |
396 |
469 |
455 |
493 |
408 |
476 |
452 |
493 |
Net Realized & Unrealized Capital Gains on Investments |
|
- |
- |
-0.30 |
0.00 |
0.00 |
-7.80 |
-0.10 |
-1.20 |
0.00 |
0.10 |
Other Non-Interest Income |
|
355 |
765 |
321 |
372 |
364 |
765 |
329 |
373 |
361 |
768 |
Total Non-Interest Expense |
|
413 |
431 |
423 |
947 |
436 |
426 |
436 |
289 |
418 |
419 |
Other Operating Expenses |
|
339 |
355 |
343 |
354 |
345 |
336 |
349 |
204 |
343 |
340 |
Depreciation Expense |
|
20 |
19 |
20 |
20 |
19 |
20 |
19 |
18 |
19 |
24 |
Amortization Expense |
|
20 |
21 |
22 |
22 |
20 |
18 |
18 |
17 |
19 |
18 |
Other Special Charges |
|
34 |
36 |
38 |
40 |
40 |
41 |
41 |
41 |
37 |
37 |
Income Tax Expense |
|
-0.30 |
11 |
0.40 |
0.40 |
1.40 |
1.80 |
-0.50 |
11 |
-0.20 |
0.60 |
Other Gains / (Losses), net |
|
0.40 |
0.90 |
-0.80 |
-0.30 |
-0.20 |
0.20 |
-0.20 |
0.20 |
0.50 |
0.10 |
Basic Earnings per Share |
|
$0.24 |
$0.34 |
($0.19) |
($2.92) |
$0.09 |
$0.41 |
($0.18) |
$1.05 |
$0.20 |
$0.46 |
Weighted Average Basic Shares Outstanding |
|
164M |
157.20M |
164.50M |
165M |
165M |
161M |
165.40M |
165.90M |
166M |
161.90M |
Diluted Earnings per Share |
|
$0.23 |
$0.34 |
($0.19) |
($2.92) |
$0.09 |
$0.41 |
($0.18) |
$1.01 |
$0.19 |
$0.46 |
Weighted Average Diluted Shares Outstanding |
|
164.60M |
157.90M |
164.50M |
165M |
165.20M |
161M |
165.40M |
174.50M |
167.20M |
170.80M |
Basic & Diluted Earnings per Share |
|
- |
$0.34 |
- |
- |
- |
$0.41 |
- |
- |
- |
$0.46 |
Weighted Average Basic & Diluted Shares Outstanding |
|
164.15M |
164.98M |
164.99M |
165.04M |
165.05M |
165.88M |
165.89M |
165.98M |
165.99M |
167.02M |
Cash Dividends to Common per Share |
|
$0.30 |
$0.33 |
$0.30 |
$0.30 |
$0.30 |
$0.32 |
$0.30 |
$0.30 |
$0.30 |
$0.32 |
Annual Cash Flow Statements for OUTFRONT Media
This table details how cash moves in and out of OUTFRONT Media'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 |
|
79 |
-36 |
-17 |
5.80 |
6.80 |
651 |
-287 |
-384 |
-4.40 |
11 |
Net Cash From Operating Activities |
|
293 |
287 |
249 |
214 |
277 |
131 |
99 |
254 |
254 |
299 |
Net Cash From Continuing Operating Activities |
|
293 |
287 |
249 |
212 |
277 |
131 |
99 |
254 |
254 |
299 |
Net Income / (Loss) Continuing Operations |
|
-29 |
91 |
126 |
108 |
140 |
-61 |
36 |
143 |
-425 |
258 |
Consolidated Net Income / (Loss) |
|
-29 |
91 |
126 |
108 |
140 |
-61 |
36 |
143 |
-425 |
258 |
Provision For Loan Losses |
|
2.70 |
3.60 |
4.40 |
1.90 |
5.30 |
20 |
-4.00 |
4.90 |
5.80 |
5.70 |
Depreciation Expense |
|
229 |
224 |
190 |
142 |
146 |
146 |
145 |
151 |
161 |
152 |
Amortization Expense |
|
6.30 |
6.40 |
6.10 |
5.70 |
7.90 |
6.60 |
7.10 |
6.50 |
6.70 |
6.10 |
Non-Cash Adjustments to Reconcile Net Income |
|
87 |
-19 |
-33 |
57 |
49 |
14 |
31 |
42 |
540 |
-126 |
Changes in Operating Assets and Liabilities, net |
|
-2.90 |
-19 |
-44 |
-102 |
-72 |
5.60 |
-116 |
-93 |
-33 |
3.90 |
Net Cash From Investing Activities |
|
-62 |
-37 |
-135 |
-90 |
-176 |
-53 |
-224 |
-450 |
-108 |
208 |
Net Cash From Continuing Investing Activities |
|
-62 |
-37 |
-135 |
-90 |
-176 |
-53 |
-224 |
-450 |
-108 |
208 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-59 |
-59 |
-71 |
-82 |
-90 |
-54 |
-74 |
-90 |
-87 |
-78 |
Purchase of Investment Securities |
|
-12 |
-68 |
-70 |
-20 |
-94 |
-42 |
-153 |
-361 |
-33 |
-33 |
Sale and/or Maturity of Investments |
|
8.90 |
91 |
5.60 |
12 |
7.30 |
42 |
2.80 |
1.30 |
12 |
318 |
Net Cash From Financing Activities |
|
-149 |
-287 |
-132 |
-118 |
-94 |
573 |
-162 |
-188 |
-152 |
-495 |
Net Cash From Continuing Financing Activities |
|
-149 |
-287 |
-132 |
-118 |
-94 |
573 |
-162 |
-188 |
-152 |
-495 |
Issuance of Debt |
|
209 |
35 |
258 |
349 |
1,775 |
910 |
500 |
30 |
570 |
145 |
Repayment of Debt |
|
-155 |
-125 |
-170 |
-269 |
-1,682 |
-625 |
-585 |
0.00 |
-491 |
-400 |
Payment of Dividends |
|
-196 |
-189 |
-202 |
-204 |
-208 |
-75 |
-58 |
-206 |
-207 |
-208 |
Other Financing Activities, Net |
|
-6.10 |
-7.90 |
-18 |
-9.10 |
-30 |
-20 |
-20 |
-12 |
-23 |
-32 |
Effect of Exchange Rate Changes |
|
-3.30 |
-0.30 |
0.60 |
-0.40 |
0.50 |
0.70 |
0.20 |
-1.00 |
0.40 |
-0.40 |
Cash Interest Paid |
|
107 |
111 |
111 |
118 |
122 |
128 |
118 |
126 |
151 |
152 |
Cash Income Taxes Paid |
|
5.80 |
1.20 |
6.80 |
8.40 |
11 |
3.40 |
1.70 |
3.30 |
6.70 |
12 |
Quarterly Cash Flow Statements for OUTFRONT Media
This table details how cash moves in and out of OUTFRONT Media'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 |
Net Change in Cash & Equivalents |
|
-36 |
-41 |
2.40 |
-0.60 |
2.20 |
-8.40 |
6.40 |
7.20 |
-22 |
19 |
Net Cash From Operating Activities |
|
74 |
79 |
9.40 |
78 |
62 |
105 |
31 |
71 |
73 |
125 |
Net Cash From Continuing Operating Activities |
|
74 |
79 |
9.40 |
78 |
62 |
105 |
31 |
71 |
73 |
125 |
Net Income / (Loss) Continuing Operations |
|
41 |
54 |
-29 |
-479 |
22 |
60 |
-27 |
177 |
35 |
74 |
Consolidated Net Income / (Loss) |
|
41 |
54 |
-29 |
-479 |
22 |
60 |
-27 |
177 |
35 |
74 |
Provision For Loan Losses |
|
1.00 |
2.20 |
1.40 |
-0.70 |
3.30 |
1.80 |
1.10 |
1.10 |
2.00 |
1.50 |
Depreciation Expense |
|
40 |
40 |
42 |
41 |
39 |
38 |
36 |
36 |
37 |
42 |
Amortization Expense |
|
1.60 |
1.60 |
1.60 |
1.80 |
1.60 |
1.70 |
1.60 |
1.50 |
1.50 |
1.50 |
Non-Cash Adjustments to Reconcile Net Income |
|
7.80 |
19 |
12 |
520 |
7.60 |
0.40 |
10 |
-148 |
9.00 |
2.50 |
Changes in Operating Assets and Liabilities, net |
|
-18 |
-38 |
-18 |
-4.90 |
-12 |
2.30 |
8.90 |
3.70 |
-11 |
2.60 |
Net Cash From Investing Activities |
|
-57 |
-98 |
-28 |
-44 |
-22 |
-14 |
-19 |
279 |
-29 |
-23 |
Net Cash From Continuing Investing Activities |
|
-57 |
-98 |
-28 |
-44 |
-22 |
-14 |
-19 |
279 |
-29 |
-23 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-25 |
-23 |
-23 |
-22 |
-19 |
-23 |
-18 |
-24 |
-18 |
-18 |
Purchase of Investment Securities |
|
-32 |
-75 |
-5.20 |
-22 |
-3.30 |
-3.00 |
-6.00 |
-1.60 |
-12 |
-13 |
Sale and/or Maturity of Investments |
|
0.20 |
- |
0.10 |
0.10 |
0.10 |
12 |
5.40 |
304 |
0.60 |
8.30 |
Net Cash From Financing Activities |
|
-51 |
-22 |
21 |
-35 |
-37 |
-100 |
-4.90 |
-342 |
-66 |
-82 |
Net Cash From Continuing Financing Activities |
|
-51 |
-22 |
21 |
-35 |
-37 |
-100 |
-4.90 |
-342 |
-66 |
-82 |
Issuance of Debt |
|
- |
30 |
85 |
20 |
15 |
450 |
65 |
30 |
40 |
10 |
Repayment of Debt |
|
- |
- |
0.00 |
- |
- |
-491 |
-10 |
-320 |
-30 |
-40 |
Payment of Dividends |
|
-51 |
-52 |
-52 |
-52 |
-52 |
-52 |
-52 |
-52 |
-52 |
-52 |
Other Financing Activities, Net |
|
- |
-0.90 |
-12 |
-3.70 |
-0.50 |
-6.70 |
-7.50 |
-0.20 |
-24 |
-0.40 |
Cash Interest Paid |
|
45 |
21 |
49 |
25 |
52 |
24 |
51 |
29 |
47 |
25 |
Cash Income Taxes Paid |
|
0.20 |
0.20 |
3.60 |
1.90 |
0.40 |
0.80 |
0.10 |
1.10 |
10 |
0.10 |
Annual Balance Sheets for OUTFRONT Media
This table presents OUTFRONT Media'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 |
|
3,816 |
3,739 |
3,808 |
3,829 |
5,382 |
5,897 |
5,925 |
5,990 |
5,583 |
5,215 |
Cash and Due from Banks |
|
102 |
65 |
48 |
53 |
59 |
710 |
425 |
40 |
36 |
47 |
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 |
|
702 |
665 |
662 |
653 |
782 |
634 |
648 |
700 |
658 |
649 |
Goodwill |
|
2,075 |
2,089 |
2,128 |
2,080 |
2,083 |
2,078 |
2,078 |
2,076 |
2,006 |
2,006 |
Intangible Assets |
|
571 |
545 |
581 |
537 |
551 |
548 |
615 |
859 |
695 |
652 |
Other Assets |
|
367 |
374 |
389 |
505 |
1,905 |
1,925 |
2,159 |
2,315 |
2,187 |
1,861 |
Total Liabilities & Shareholders' Equity |
|
3,816 |
3,739 |
3,808 |
3,829 |
5,382 |
5,897 |
5,925 |
5,990 |
5,583 |
5,215 |
Total Liabilities |
|
2,603 |
2,506 |
2,582 |
2,683 |
4,256 |
4,513 |
4,534 |
4,641 |
4,853 |
4,431 |
Short-Term Debt |
|
84 |
86 |
136 |
217 |
431 |
321 |
252 |
284 |
121 |
61 |
Accrued Interest Payable |
|
84 |
97 |
89 |
95 |
116 |
128 |
131 |
144 |
170 |
172 |
Other Short-Term Payables |
|
73 |
69 |
75 |
92 |
103 |
85 |
124 |
125 |
302 |
288 |
Long-Term Debt |
|
2,222 |
2,137 |
2,145 |
2,150 |
2,222 |
2,621 |
2,621 |
2,626 |
2,677 |
2,483 |
Other Long-Term Liabilities |
|
140 |
117 |
137 |
131 |
1,384 |
1,358 |
1,406 |
1,463 |
1,583 |
1,428 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
1,391 |
- |
151 |
133 |
Total Equity & Noncontrolling Interests |
|
1,213 |
1,233 |
1,227 |
1,145 |
1,126 |
1,384 |
1,391 |
1,349 |
579 |
651 |
Total Preferred & Common Equity |
|
1,213 |
1,233 |
1,181 |
1,103 |
1,094 |
974 |
994 |
1,225 |
577 |
649 |
Total Common Equity |
|
1,213 |
1,233 |
1,181 |
1,103 |
1,094 |
974 |
994 |
1,225 |
577 |
649 |
Common Stock |
|
1,936 |
1,951 |
1,964 |
1,996 |
2,076 |
2,092 |
2,121 |
2,418 |
2,404 |
2,495 |
Retained Earnings |
|
-602 |
-700 |
-776 |
-872 |
-965 |
-1,100 |
-1,122 |
-1,183 |
-1,821 |
-1,846 |
Accumulated Other Comprehensive Income / (Loss) |
|
-121 |
-19 |
-7.70 |
-22 |
-18 |
-18 |
-4.40 |
-9.10 |
-5.80 |
-0.10 |
Noncontrolling Interest |
|
0.00 |
0.10 |
46 |
43 |
33 |
27 |
13 |
4.00 |
1.70 |
1.60 |
Quarterly Balance Sheets for OUTFRONT Media
This table presents OUTFRONT Media'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 |
Total Assets |
|
5,906 |
6,040 |
5,586 |
5,555 |
5,514 |
5,252 |
5,204 |
Cash and Due from Banks |
|
82 |
43 |
42 |
44 |
42 |
50 |
28 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
1,022 |
700 |
694 |
694 |
657 |
657 |
654 |
Goodwill |
|
2,076 |
2,077 |
2,029 |
2,029 |
2,006 |
2,006 |
2,006 |
Intangible Assets |
|
812 |
843 |
780 |
762 |
683 |
666 |
657 |
Other Assets |
|
1,914 |
2,378 |
2,041 |
2,026 |
2,125 |
1,873 |
1,858 |
Total Liabilities & Shareholders' Equity |
|
5,906 |
6,040 |
5,586 |
5,555 |
5,514 |
5,252 |
5,204 |
Total Liabilities |
|
4,576 |
4,775 |
4,841 |
4,841 |
4,867 |
4,464 |
4,451 |
Short-Term Debt |
|
250 |
370 |
393 |
405 |
360 |
255 |
260 |
Accrued Interest Payable |
|
131 |
116 |
145 |
145 |
139 |
157 |
151 |
Other Short-Term Payables |
|
136 |
107 |
102 |
108 |
124 |
113 |
116 |
Long-Term Debt |
|
2,625 |
2,627 |
2,629 |
2,630 |
2,678 |
2,480 |
2,481 |
Other Long-Term Liabilities |
|
1,435 |
1,554 |
1,573 |
1,554 |
1,567 |
1,459 |
1,442 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
- |
1,264 |
- |
- |
- |
- |
133 |
Total Equity & Noncontrolling Interests |
|
1,330 |
1,264 |
745 |
714 |
647 |
788 |
620 |
Total Preferred & Common Equity |
|
1,206 |
1,140 |
620 |
590 |
524 |
665 |
618 |
Total Common Equity |
|
1,206 |
1,140 |
620 |
590 |
524 |
665 |
618 |
Common Stock |
|
2,410 |
2,413 |
2,421 |
2,428 |
2,434 |
2,441 |
2,412 |
Retained Earnings |
|
-1,191 |
-1,264 |
-1,795 |
-1,830 |
-1,901 |
-1,776 |
-1,793 |
Accumulated Other Comprehensive Income / (Loss) |
|
-13 |
-8.80 |
-6.30 |
-8.50 |
-8.90 |
-0.30 |
-0.30 |
Noncontrolling Interest |
|
4.20 |
4.10 |
4.70 |
3.80 |
3.20 |
3.60 |
1.60 |
Annual Metrics And Ratios for OUTFRONT Media
This table displays calculated financial ratios and metrics derived from OUTFRONT Media's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
11.82% |
0.01% |
0.44% |
5.64% |
9.18% |
-29.50% |
17.90% |
21.58% |
2.28% |
0.95% |
EBITDA Growth |
|
-33.78% |
55.41% |
-0.31% |
-19.99% |
16.87% |
-68.69% |
98.72% |
65.01% |
-182.01% |
268.59% |
EBIT Growth |
|
-128.89% |
420.77% |
36.99% |
-12.58% |
33.55% |
-140.15% |
158.29% |
341.94% |
-378.50% |
163.88% |
NOPAT Growth |
|
-106.52% |
531.06% |
40.86% |
-13.69% |
29.40% |
-130.38% |
185.47% |
303.68% |
-307.94% |
187.53% |
Net Income Growth |
|
-109.58% |
409.18% |
38.39% |
-14.23% |
30.31% |
-142.82% |
160.47% |
295.33% |
-395.00% |
160.94% |
EPS Growth |
|
-107.87% |
414.29% |
36.36% |
-16.67% |
29.33% |
-157.73% |
108.93% |
295.33% |
-395.00% |
160.94% |
Operating Cash Flow Growth |
|
11.53% |
-2.05% |
-13.17% |
-14.04% |
29.21% |
-52.84% |
-24.35% |
157.19% |
0.04% |
17.70% |
Free Cash Flow Firm Growth |
|
131.21% |
-17.92% |
-54.13% |
47.97% |
-232.46% |
-339.84% |
116.59% |
49.99% |
199.69% |
4.23% |
Invested Capital Growth |
|
-5.40% |
-1.79% |
1.52% |
0.10% |
7.64% |
14.45% |
-1.44% |
-0.11% |
-17.18% |
-5.65% |
Revenue Q/Q Growth |
|
-0.59% |
-0.07% |
0.26% |
3.29% |
1.05% |
-9.83% |
9.68% |
1.73% |
-0.07% |
-0.01% |
EBITDA Q/Q Growth |
|
-31.89% |
46.03% |
1.04% |
-8.09% |
-4.97% |
-5.06% |
59.08% |
-2.66% |
-1.28% |
3.96% |
EBIT Q/Q Growth |
|
-139.83% |
683.97% |
8.15% |
21.36% |
-7.90% |
-221.43% |
194.99% |
-7.26% |
-0.45% |
4.85% |
NOPAT Q/Q Growth |
|
-129.50% |
884.74% |
8.35% |
26.14% |
-8.41% |
-221.43% |
238.89% |
-10.80% |
-0.48% |
5.08% |
Net Income Q/Q Growth |
|
-140.66% |
1,046.88% |
7.61% |
25.17% |
-7.68% |
-208.72% |
220.13% |
-10.68% |
1.49% |
5.42% |
EPS Q/Q Growth |
|
-139.62% |
1,042.86% |
7.14% |
25.00% |
-8.49% |
-143.48% |
112.20% |
-10.68% |
1.49% |
5.42% |
Operating Cash Flow Q/Q Growth |
|
15.08% |
-9.55% |
-7.32% |
5.00% |
15.86% |
-34.96% |
10.14% |
11.20% |
11.25% |
6.97% |
Free Cash Flow Firm Q/Q Growth |
|
143.08% |
-28.64% |
-29.57% |
25.52% |
-11.79% |
-6.57% |
7.62% |
-1.49% |
168.09% |
-8.51% |
Invested Capital Q/Q Growth |
|
-5.09% |
-0.93% |
0.15% |
0.19% |
0.22% |
0.38% |
1.66% |
1.30% |
-5.90% |
-4.76% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
13.67% |
21.25% |
21.09% |
15.98% |
17.10% |
7.60% |
12.80% |
17.37% |
-13.93% |
23.27% |
EBIT Margin |
|
-1.88% |
6.02% |
8.21% |
6.79% |
8.31% |
-4.73% |
2.34% |
8.50% |
-23.16% |
14.65% |
Profit (Net Income) Margin |
|
-1.94% |
6.00% |
8.27% |
6.72% |
8.02% |
-4.87% |
2.50% |
8.12% |
-23.42% |
14.14% |
Tax Burden Percent |
|
102.08% |
99.89% |
100.56% |
99.26% |
96.43% |
102.91% |
115.19% |
95.61% |
101.22% |
96.14% |
Interest Burden Percent |
|
101.41% |
99.89% |
100.24% |
99.63% |
100.07% |
100.00% |
92.67% |
99.87% |
99.93% |
100.37% |
Effective Tax Rate |
|
0.00% |
5.93% |
3.28% |
4.51% |
7.48% |
0.00% |
-10.76% |
6.25% |
0.00% |
4.09% |
Return on Invested Capital (ROIC) |
|
-0.55% |
2.46% |
3.47% |
2.97% |
3.70% |
-1.01% |
0.82% |
3.32% |
-7.55% |
7.50% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.97% |
2.69% |
3.69% |
3.13% |
3.93% |
-1.70% |
0.88% |
3.43% |
-12.13% |
7.56% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.66% |
4.98% |
6.76% |
6.13% |
8.68% |
-3.79% |
0.93% |
3.65% |
-33.28% |
26.67% |
Return on Equity (ROE) |
|
-2.21% |
7.43% |
10.23% |
9.10% |
12.38% |
-4.80% |
1.75% |
6.97% |
-40.83% |
34.17% |
Cash Return on Invested Capital (CROIC) |
|
5.00% |
4.26% |
1.96% |
2.87% |
-3.66% |
-14.49% |
2.27% |
3.43% |
11.25% |
13.31% |
Operating Return on Assets (OROA) |
|
-0.72% |
2.41% |
3.31% |
2.86% |
3.16% |
-1.04% |
0.58% |
2.53% |
-7.25% |
4.97% |
Return on Assets (ROA) |
|
-0.75% |
2.41% |
3.33% |
2.83% |
3.05% |
-1.07% |
0.62% |
2.42% |
-7.34% |
4.79% |
Return on Common Equity (ROCE) |
|
-2.21% |
7.43% |
10.04% |
8.76% |
11.97% |
-3.95% |
0.83% |
3.74% |
-35.40% |
27.68% |
Return on Equity Simple (ROE_SIMPLE) |
|
-2.42% |
7.37% |
10.65% |
9.78% |
12.85% |
-6.18% |
3.66% |
11.74% |
-73.53% |
39.86% |
Net Operating Profit after Tax (NOPAT) |
|
-20 |
86 |
121 |
104 |
135 |
-41 |
35 |
141 |
-294 |
257 |
NOPAT Margin |
|
-1.31% |
5.66% |
7.94% |
6.49% |
7.69% |
-3.31% |
2.40% |
7.97% |
-16.21% |
14.05% |
Net Nonoperating Expense Percent (NNEP) |
|
0.42% |
-0.23% |
-0.23% |
-0.16% |
-0.23% |
0.69% |
-0.06% |
-0.12% |
4.58% |
-0.06% |
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 |
|
101.88% |
93.98% |
91.79% |
93.21% |
91.69% |
104.73% |
97.66% |
91.50% |
123.16% |
85.35% |
Earnings before Interest and Taxes (EBIT) |
|
-28 |
91 |
125 |
109 |
146 |
-59 |
34 |
151 |
-420 |
268 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
207 |
322 |
321 |
257 |
300 |
94 |
187 |
308 |
-253 |
426 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.56 |
1.86 |
1.93 |
1.75 |
2.85 |
2.38 |
3.25 |
1.84 |
3.61 |
4.54 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.25 |
1.51 |
1.50 |
1.20 |
1.78 |
1.87 |
2.22 |
1.27 |
1.15 |
1.61 |
Price to Earnings (P/E) |
|
0.00 |
25.19 |
18.15 |
17.87 |
22.22 |
0.00 |
90.70 |
15.79 |
0.00 |
11.40 |
Dividend Yield |
|
7.88% |
8.20% |
8.74% |
10.41% |
6.64% |
9.10% |
0.90% |
8.74% |
9.51% |
10.91% |
Earnings Yield |
|
0.00% |
3.97% |
5.51% |
5.59% |
4.50% |
0.00% |
1.10% |
6.33% |
0.00% |
8.77% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.16 |
1.29 |
1.30 |
1.22 |
1.52 |
1.15 |
1.75 |
1.23 |
1.42 |
1.68 |
Enterprise Value to Revenue (EV/Rev) |
|
2.70 |
2.94 |
3.00 |
2.67 |
3.27 |
4.01 |
5.12 |
2.96 |
2.76 |
3.05 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
19.76 |
13.82 |
14.23 |
16.69 |
19.13 |
52.79 |
40.00 |
17.04 |
0.00 |
13.10 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
48.82 |
36.56 |
39.26 |
39.38 |
0.00 |
218.89 |
34.81 |
0.00 |
20.80 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
51.90 |
37.80 |
41.11 |
42.57 |
0.00 |
213.26 |
37.13 |
0.00 |
21.69 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.96 |
15.49 |
18.30 |
19.99 |
20.72 |
37.95 |
75.55 |
20.65 |
19.66 |
18.64 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
22.61 |
29.95 |
66.98 |
42.50 |
0.00 |
0.00 |
76.63 |
35.91 |
11.41 |
12.22 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.90 |
1.80 |
1.86 |
2.07 |
2.36 |
2.13 |
1.03 |
2.16 |
3.83 |
3.24 |
Long-Term Debt to Equity |
|
1.83 |
1.73 |
1.75 |
1.88 |
1.97 |
1.89 |
0.94 |
1.95 |
3.67 |
3.17 |
Financial Leverage |
|
1.72 |
1.85 |
1.83 |
1.96 |
2.21 |
2.23 |
1.06 |
1.06 |
2.74 |
3.53 |
Leverage Ratio |
|
2.95 |
3.09 |
3.07 |
3.22 |
4.05 |
4.49 |
2.84 |
2.88 |
5.57 |
7.13 |
Compound Leverage Factor |
|
2.99 |
3.09 |
3.08 |
3.21 |
4.06 |
4.49 |
2.63 |
2.88 |
5.56 |
7.16 |
Debt to Total Capital |
|
65.53% |
64.32% |
65.03% |
67.38% |
70.20% |
68.01% |
50.81% |
68.32% |
79.30% |
76.44% |
Short-Term Debt to Total Capital |
|
2.38% |
2.48% |
3.88% |
6.17% |
11.41% |
7.43% |
4.46% |
6.66% |
3.42% |
1.85% |
Long-Term Debt to Total Capital |
|
63.16% |
61.84% |
61.15% |
61.22% |
58.79% |
60.58% |
46.35% |
61.66% |
75.88% |
74.60% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.86% |
6.78% |
2.81% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
1.30% |
1.21% |
0.86% |
0.61% |
24.82% |
0.09% |
4.33% |
4.06% |
Common Equity to Total Capital |
|
34.47% |
35.68% |
33.67% |
31.41% |
28.94% |
22.51% |
17.58% |
28.77% |
16.37% |
19.50% |
Debt to EBITDA |
|
11.14 |
6.91 |
7.11 |
9.22 |
8.85 |
31.33 |
15.40 |
9.45 |
-11.08 |
5.98 |
Net Debt to EBITDA |
|
10.65 |
6.71 |
6.96 |
9.01 |
8.64 |
23.75 |
13.12 |
9.32 |
-10.93 |
5.87 |
Long-Term Debt to EBITDA |
|
10.73 |
6.64 |
6.69 |
8.38 |
7.41 |
27.91 |
14.04 |
8.53 |
-10.60 |
5.83 |
Debt to NOPAT |
|
-115.98 |
25.93 |
18.90 |
22.71 |
19.68 |
-71.85 |
82.09 |
20.59 |
-9.52 |
9.89 |
Net Debt to NOPAT |
|
-110.87 |
25.17 |
18.50 |
22.19 |
19.23 |
-54.46 |
69.95 |
20.31 |
-9.40 |
9.71 |
Long-Term Debt to NOPAT |
|
-111.77 |
24.94 |
17.77 |
20.63 |
16.48 |
-64.00 |
74.87 |
18.59 |
-9.11 |
9.65 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
1.85% |
3.71% |
3.31% |
17.63% |
52.75% |
46.26% |
13.30% |
19.01% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
181 |
148 |
68 |
101 |
-133 |
-587 |
97 |
146 |
438 |
456 |
Operating Cash Flow to CapEx |
|
495.10% |
483.33% |
352.12% |
260.39% |
308.01% |
244.11% |
133.88% |
282.96% |
292.86% |
383.10% |
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 |
|
0.39 |
0.40 |
0.40 |
0.42 |
0.38 |
0.22 |
0.25 |
0.30 |
0.31 |
0.34 |
Fixed Asset Turnover |
|
2.04 |
2.22 |
2.29 |
2.44 |
2.44 |
1.75 |
2.27 |
2.63 |
2.67 |
2.80 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,518 |
3,455 |
3,508 |
3,511 |
3,780 |
4,326 |
4,264 |
4,259 |
3,527 |
3,328 |
Invested Capital Turnover |
|
0.42 |
0.43 |
0.44 |
0.46 |
0.48 |
0.31 |
0.34 |
0.42 |
0.47 |
0.53 |
Increase / (Decrease) in Invested Capital |
|
-201 |
-63 |
53 |
3.40 |
268 |
546 |
-62 |
-4.80 |
-732 |
-199 |
Enterprise Value (EV) |
|
4,091 |
4,447 |
4,562 |
4,283 |
5,738 |
4,957 |
7,464 |
5,246 |
4,997 |
5,577 |
Market Capitalization |
|
1,887 |
2,290 |
2,284 |
1,929 |
3,113 |
2,317 |
3,229 |
2,254 |
2,084 |
2,945 |
Book Value per Share |
|
$8.81 |
$8.93 |
$8.52 |
$7.91 |
$7.62 |
$6.74 |
$6.83 |
$7.47 |
$3.50 |
$3.91 |
Tangible Book Value per Share |
|
($10.41) |
($10.15) |
($11.02) |
($10.86) |
($10.73) |
($11.43) |
($11.66) |
($10.41) |
($12.87) |
($12.11) |
Total Capital |
|
3,518 |
3,455 |
3,508 |
3,511 |
3,780 |
4,326 |
5,654 |
4,259 |
3,527 |
3,328 |
Total Debt |
|
2,306 |
2,222 |
2,281 |
2,366 |
2,653 |
2,942 |
2,873 |
2,910 |
2,797 |
2,544 |
Total Long-Term Debt |
|
2,222 |
2,137 |
2,145 |
2,150 |
2,222 |
2,621 |
2,621 |
2,626 |
2,677 |
2,483 |
Net Debt |
|
2,204 |
2,157 |
2,233 |
2,312 |
2,592 |
2,230 |
2,448 |
2,869 |
2,761 |
2,497 |
Capital Expenditures (CapEx) |
|
59 |
59 |
71 |
82 |
90 |
54 |
74 |
90 |
87 |
78 |
Net Nonoperating Expense (NNE) |
|
9.52 |
-5.21 |
-5.09 |
-3.72 |
-5.79 |
19 |
-1.40 |
-2.61 |
131 |
-1.56 |
Net Nonoperating Obligations (NNO) |
|
2,306 |
2,222 |
2,281 |
2,366 |
2,653 |
2,942 |
1,483 |
2,910 |
2,797 |
2,544 |
Total Depreciation and Amortization (D&A) |
|
235 |
231 |
196 |
148 |
154 |
152 |
153 |
157 |
167 |
158 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.90 |
$0.00 |
$0.97 |
($0.56) |
$0.05 |
$0.86 |
($2.73) |
$1.54 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
138.50M |
0.00 |
142.50M |
144.30M |
145.40M |
157.24M |
160.95M |
161.90M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.90 |
$0.00 |
$0.97 |
($0.56) |
$0.05 |
$0.86 |
($2.73) |
$1.51 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
138.90M |
0.00 |
143.20M |
144.30M |
146.10M |
157.92M |
160.95M |
170.80M |
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 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
139.12M |
0.00 |
144.16M |
145.07M |
146.24M |
161.03M |
161.90M |
167.02M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
135 |
196 |
240 |
267 |
260 |
55 |
113 |
265 |
191 |
424 |
Normalized NOPAT Margin |
|
8.91% |
12.97% |
15.78% |
16.63% |
14.82% |
4.43% |
7.78% |
14.95% |
10.56% |
23.18% |
Pre Tax Income Margin |
|
-1.90% |
6.01% |
8.23% |
6.77% |
8.31% |
-4.73% |
2.17% |
8.49% |
-23.14% |
14.71% |
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 |
|
-667.69% |
207.48% |
160.41% |
188.97% |
148.01% |
-124.75% |
157.97% |
143.02% |
-48.76% |
80.56% |
Augmented Payout Ratio |
|
-667.69% |
207.48% |
160.41% |
188.97% |
148.01% |
-124.75% |
157.97% |
143.02% |
-48.76% |
80.56% |
Quarterly Metrics And Ratios for OUTFRONT Media
This table displays calculated financial ratios and metrics derived from OUTFRONT Media'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 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
13.65% |
6.50% |
5.89% |
4.13% |
0.24% |
-0.26% |
3.26% |
1.56% |
-0.64% |
-0.02% |
EBITDA Growth |
|
15.73% |
-7.38% |
-52.10% |
-601.61% |
-28.40% |
1.90% |
-35.63% |
151.51% |
23.73% |
10.24% |
EBIT Growth |
|
22.59% |
-15.57% |
-1,095.65% |
-1,089.44% |
-54.79% |
5.16% |
0.36% |
139.09% |
85.87% |
10.70% |
NOPAT Growth |
|
27.73% |
-24.47% |
-1,095.65% |
-810.22% |
-58.56% |
23.03% |
0.36% |
152.54% |
102.45% |
12.48% |
Net Income Growth |
|
23.80% |
-24.06% |
-28,800.00% |
-1,088.43% |
-59.37% |
21.36% |
5.57% |
137.00% |
108.38% |
12.29% |
EPS Growth |
|
27.78% |
-24.06% |
-375.00% |
-1,142.86% |
-60.87% |
21.36% |
5.26% |
134.59% |
111.11% |
12.29% |
Operating Cash Flow Growth |
|
133.97% |
47.67% |
-54.15% |
-2.85% |
-16.55% |
32.41% |
225.53% |
-9.32% |
18.86% |
18.57% |
Free Cash Flow Firm Growth |
|
-79.09% |
-56.27% |
-59.64% |
2,153.00% |
1,429.64% |
1,269.93% |
859.32% |
257.67% |
-38.97% |
-65.75% |
Invested Capital Growth |
|
0.24% |
-0.11% |
1.29% |
-10.71% |
-10.84% |
-17.18% |
-13.54% |
-6.44% |
-6.78% |
-5.65% |
Revenue Q/Q Growth |
|
0.78% |
9.04% |
-20.05% |
18.53% |
-2.99% |
8.49% |
-17.23% |
16.58% |
-5.08% |
9.16% |
EBITDA Q/Q Growth |
|
-4.96% |
27.91% |
-85.53% |
-2,818.13% |
113.57% |
82.03% |
-89.92% |
2,074.76% |
-67.41% |
62.19% |
EBIT Q/Q Growth |
|
-15.74% |
57.25% |
-139.74% |
-1,637.82% |
103.85% |
265.76% |
-144.12% |
781.75% |
-81.69% |
117.84% |
NOPAT Q/Q Growth |
|
-12.95% |
30.24% |
-132.85% |
-1,637.82% |
105.08% |
286.64% |
-131.70% |
1,016.40% |
-80.43% |
114.82% |
Net Income Q/Q Growth |
|
-15.08% |
32.12% |
-148.24% |
-1,566.90% |
103.49% |
294.61% |
-144.65% |
753.14% |
-80.34% |
112.64% |
EPS Q/Q Growth |
|
-17.86% |
32.12% |
-151.35% |
-1,436.84% |
103.08% |
294.61% |
-150.00% |
661.11% |
-81.19% |
112.64% |
Operating Cash Flow Q/Q Growth |
|
-8.56% |
7.60% |
-88.15% |
732.98% |
-21.46% |
70.73% |
-70.86% |
132.03% |
2.96% |
70.31% |
Free Cash Flow Firm Q/Q Growth |
|
642.38% |
88.34% |
-215.85% |
259.25% |
304.11% |
68.67% |
-8.75% |
-24.99% |
-31.04% |
-5.34% |
Invested Capital Q/Q Growth |
|
-0.32% |
1.30% |
0.08% |
-11.64% |
-0.46% |
-5.90% |
-0.62% |
-4.39% |
-0.82% |
-4.76% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
18.16% |
21.31% |
4.05% |
-92.77% |
12.97% |
21.77% |
2.52% |
47.05% |
16.15% |
24.00% |
EBIT Margin |
|
8.97% |
12.94% |
-6.95% |
-101.94% |
4.05% |
13.64% |
-6.71% |
39.24% |
7.57% |
15.10% |
Profit (Net Income) Margin |
|
9.06% |
10.98% |
-7.26% |
-102.05% |
3.67% |
13.36% |
-6.64% |
37.18% |
7.70% |
15.00% |
Tax Burden Percent |
|
101.73% |
84.84% |
104.36% |
100.15% |
91.26% |
97.63% |
98.91% |
94.20% |
102.05% |
99.33% |
Interest Burden Percent |
|
99.26% |
100.00% |
100.00% |
99.96% |
99.46% |
100.30% |
100.00% |
100.59% |
99.71% |
100.00% |
Effective Tax Rate |
|
-0.74% |
16.56% |
0.00% |
0.00% |
7.65% |
2.67% |
0.00% |
5.91% |
-0.59% |
0.81% |
Return on Invested Capital (ROIC) |
|
3.75% |
4.49% |
-2.06% |
-32.41% |
1.70% |
6.20% |
-2.16% |
18.56% |
3.85% |
8.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.75% |
4.53% |
-2.47% |
-37.28% |
1.69% |
6.21% |
-2.49% |
18.61% |
3.86% |
8.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
8.12% |
4.82% |
-2.94% |
-105.55% |
4.90% |
17.03% |
-3.74% |
69.87% |
15.20% |
28.22% |
Return on Equity (ROE) |
|
11.87% |
9.31% |
-5.00% |
-137.95% |
6.60% |
23.23% |
-5.90% |
88.44% |
19.05% |
36.22% |
Cash Return on Invested Capital (CROIC) |
|
3.53% |
3.43% |
1.52% |
4.37% |
4.11% |
11.25% |
7.04% |
12.89% |
13.77% |
13.31% |
Operating Return on Assets (OROA) |
|
2.67% |
3.85% |
-2.10% |
-32.15% |
1.28% |
4.27% |
-2.12% |
13.27% |
2.57% |
5.12% |
Return on Assets (ROA) |
|
2.70% |
3.27% |
-2.19% |
-32.19% |
1.16% |
4.18% |
-2.10% |
12.57% |
2.62% |
5.08% |
Return on Common Equity (ROCE) |
|
9.54% |
5.00% |
-3.05% |
-121.51% |
5.80% |
20.14% |
-3.09% |
74.14% |
15.69% |
29.34% |
Return on Equity Simple (ROE_SIMPLE) |
|
13.36% |
0.00% |
10.55% |
-65.55% |
-73.02% |
0.00% |
-81.67% |
34.19% |
39.70% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
41 |
53 |
-19 |
-335 |
17 |
66 |
-19 |
176 |
34 |
74 |
NOPAT Margin |
|
9.04% |
10.79% |
-4.87% |
-71.36% |
3.74% |
13.32% |
-4.70% |
36.92% |
7.61% |
14.98% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.04% |
0.41% |
4.88% |
0.01% |
-0.01% |
0.33% |
-0.04% |
-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% |
Operating Expenses to Revenue |
|
91.03% |
87.06% |
106.95% |
201.94% |
95.95% |
86.36% |
106.71% |
60.76% |
92.43% |
84.90% |
Earnings before Interest and Taxes (EBIT) |
|
41 |
64 |
-28 |
-478 |
18 |
67 |
-27 |
187 |
34 |
75 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
82 |
105 |
16 |
-435 |
59 |
107 |
10 |
224 |
73 |
118 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.78 |
1.84 |
2.10 |
3.81 |
2.60 |
3.61 |
5.18 |
3.57 |
4.93 |
4.54 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.23 |
1.27 |
1.33 |
1.30 |
0.84 |
1.15 |
1.49 |
1.29 |
1.67 |
1.61 |
Price to Earnings (P/E) |
|
13.46 |
15.79 |
20.08 |
0.00 |
0.00 |
0.00 |
0.00 |
10.45 |
12.47 |
11.40 |
Dividend Yield |
|
7.63% |
8.74% |
8.28% |
8.37% |
12.93% |
9.51% |
7.30% |
8.39% |
6.53% |
10.91% |
Earnings Yield |
|
7.43% |
6.33% |
4.98% |
0.00% |
0.00% |
0.00% |
0.00% |
9.57% |
8.02% |
8.77% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.21 |
1.23 |
1.58 |
1.45 |
1.24 |
1.42 |
1.58 |
1.47 |
1.69 |
1.68 |
Enterprise Value to Revenue (EV/Rev) |
|
2.91 |
2.96 |
3.75 |
3.02 |
2.56 |
2.76 |
3.19 |
2.83 |
3.22 |
3.05 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
16.02 |
17.04 |
22.77 |
0.00 |
0.00 |
0.00 |
0.00 |
13.10 |
14.41 |
13.10 |
Enterprise Value to EBIT (EV/EBIT) |
|
31.18 |
34.81 |
51.52 |
0.00 |
0.00 |
0.00 |
0.00 |
21.60 |
23.07 |
20.80 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
31.99 |
37.13 |
56.78 |
0.00 |
0.00 |
0.00 |
0.00 |
22.79 |
24.11 |
21.69 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.18 |
20.65 |
27.71 |
22.72 |
20.33 |
19.66 |
21.17 |
19.32 |
21.09 |
18.64 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
34.17 |
35.91 |
104.56 |
31.33 |
28.45 |
11.41 |
20.84 |
11.03 |
11.83 |
12.22 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.16 |
2.16 |
1.19 |
4.06 |
4.25 |
3.83 |
4.69 |
3.47 |
3.64 |
3.24 |
Long-Term Debt to Equity |
|
1.97 |
1.95 |
1.04 |
3.53 |
3.69 |
3.67 |
4.14 |
3.15 |
3.29 |
3.17 |
Financial Leverage |
|
2.16 |
1.06 |
1.19 |
2.83 |
2.89 |
2.74 |
1.50 |
3.76 |
3.94 |
3.53 |
Leverage Ratio |
|
4.40 |
2.88 |
3.07 |
5.52 |
5.61 |
5.57 |
3.64 |
7.07 |
7.33 |
7.13 |
Compound Leverage Factor |
|
4.37 |
2.88 |
3.07 |
5.51 |
5.58 |
5.58 |
3.64 |
7.11 |
7.31 |
7.13 |
Debt to Total Capital |
|
68.36% |
68.32% |
54.24% |
80.23% |
80.96% |
79.30% |
82.44% |
77.63% |
78.45% |
76.44% |
Short-Term Debt to Total Capital |
|
5.93% |
6.66% |
6.70% |
10.43% |
10.80% |
3.42% |
9.77% |
7.23% |
7.44% |
1.85% |
Long-Term Debt to Total Capital |
|
62.43% |
61.66% |
47.54% |
69.80% |
70.16% |
75.88% |
72.67% |
70.39% |
71.01% |
74.60% |
Preferred Equity to Total Capital |
|
2.85% |
2.81% |
2.17% |
3.18% |
3.20% |
0.00% |
3.25% |
3.40% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.10% |
0.09% |
22.95% |
0.12% |
0.10% |
4.33% |
0.09% |
0.10% |
3.86% |
4.06% |
Common Equity to Total Capital |
|
28.69% |
28.77% |
20.64% |
16.47% |
15.74% |
16.37% |
14.23% |
18.87% |
17.69% |
19.50% |
Debt to EBITDA |
|
9.09 |
9.45 |
10.14 |
-13.37 |
-12.17 |
-11.08 |
-11.53 |
6.92 |
6.69 |
5.98 |
Net Debt to EBITDA |
|
8.83 |
9.32 |
9.99 |
-13.19 |
-11.99 |
-10.93 |
-11.37 |
6.79 |
6.63 |
5.87 |
Long-Term Debt to EBITDA |
|
8.30 |
8.53 |
8.89 |
-11.64 |
-10.55 |
-10.60 |
-10.17 |
6.27 |
6.06 |
5.83 |
Debt to NOPAT |
|
18.14 |
20.59 |
25.27 |
-10.91 |
-10.38 |
-9.52 |
-10.22 |
12.03 |
11.20 |
9.89 |
Net Debt to NOPAT |
|
17.63 |
20.31 |
24.91 |
-10.76 |
-10.23 |
-9.40 |
-10.08 |
11.81 |
11.09 |
9.71 |
Long-Term Debt to NOPAT |
|
16.57 |
18.59 |
22.15 |
-9.49 |
-8.99 |
-9.11 |
-9.01 |
10.91 |
10.14 |
9.65 |
Noncontrolling Interest Sharing Ratio |
|
19.63% |
46.26% |
39.11% |
11.92% |
12.12% |
13.30% |
47.58% |
16.17% |
17.62% |
19.01% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
31 |
58 |
-73 |
117 |
473 |
797 |
558 |
418 |
289 |
273 |
Operating Cash Flow to CapEx |
|
297.18% |
341.81% |
41.59% |
351.12% |
328.88% |
452.59% |
166.30% |
297.07% |
415.34% |
684.07% |
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 |
|
0.30 |
0.30 |
0.30 |
0.32 |
0.32 |
0.31 |
0.32 |
0.34 |
0.34 |
0.34 |
Fixed Asset Turnover |
|
1.84 |
2.63 |
2.65 |
2.64 |
2.11 |
2.67 |
2.69 |
2.71 |
2.71 |
2.80 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
4,204 |
4,259 |
4,262 |
3,766 |
3,748 |
3,527 |
3,685 |
3,523 |
3,494 |
3,328 |
Invested Capital Turnover |
|
0.41 |
0.42 |
0.42 |
0.45 |
0.46 |
0.47 |
0.46 |
0.50 |
0.51 |
0.53 |
Increase / (Decrease) in Invested Capital |
|
10 |
-4.80 |
54 |
-452 |
-456 |
-732 |
-577 |
-243 |
-254 |
-199 |
Enterprise Value (EV) |
|
5,067 |
5,246 |
6,734 |
5,469 |
4,646 |
4,997 |
5,831 |
5,181 |
5,899 |
5,577 |
Market Capitalization |
|
2,151 |
2,254 |
2,391 |
2,365 |
1,532 |
2,084 |
2,713 |
2,372 |
3,051 |
2,945 |
Book Value per Share |
|
$7.35 |
$7.47 |
$6.91 |
$3.76 |
$3.58 |
$3.50 |
$3.17 |
$4.01 |
$3.72 |
$3.91 |
Tangible Book Value per Share |
|
($10.26) |
($10.41) |
($10.78) |
($13.27) |
($13.33) |
($12.87) |
($13.09) |
($12.10) |
($12.32) |
($12.11) |
Total Capital |
|
4,204 |
4,259 |
5,526 |
3,766 |
3,748 |
3,527 |
3,685 |
3,523 |
3,494 |
3,328 |
Total Debt |
|
2,874 |
2,910 |
2,998 |
3,021 |
3,035 |
2,797 |
3,038 |
2,735 |
2,741 |
2,544 |
Total Long-Term Debt |
|
2,625 |
2,626 |
2,627 |
2,629 |
2,630 |
2,677 |
2,678 |
2,480 |
2,481 |
2,483 |
Net Debt |
|
2,793 |
2,869 |
2,955 |
2,979 |
2,990 |
2,761 |
2,995 |
2,685 |
2,713 |
2,497 |
Capital Expenditures (CapEx) |
|
25 |
23 |
23 |
22 |
19 |
23 |
18 |
24 |
18 |
18 |
Net Nonoperating Expense (NNE) |
|
-0.10 |
-0.90 |
9.45 |
144 |
0.29 |
-0.20 |
7.92 |
-1.24 |
-0.40 |
-0.10 |
Net Nonoperating Obligations (NNO) |
|
2,874 |
2,910 |
1,733 |
3,021 |
3,035 |
2,797 |
3,038 |
2,735 |
2,741 |
2,544 |
Total Depreciation and Amortization (D&A) |
|
42 |
41 |
44 |
43 |
41 |
40 |
38 |
37 |
39 |
44 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.24 |
$0.35 |
($0.19) |
($2.92) |
$0.09 |
$0.42 |
($0.18) |
$1.05 |
$0.20 |
$0.47 |
Adjusted Weighted Average Basic Shares Outstanding |
|
164M |
153.43M |
164.50M |
165M |
165M |
157.14M |
165.40M |
165.90M |
166M |
158.02M |
Adjusted Diluted Earnings per Share |
|
$0.23 |
$0.35 |
($0.19) |
($2.92) |
$0.09 |
$0.42 |
($0.18) |
$1.01 |
$0.19 |
$0.47 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
164.60M |
154.12M |
164.50M |
165M |
165.20M |
157.14M |
165.40M |
174.50M |
167.20M |
166.71M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.35 |
$0.00 |
$0.00 |
$0.00 |
$0.42 |
$0.00 |
$0.00 |
$0.00 |
$0.47 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
164.15M |
161.03M |
164.99M |
165.04M |
165.05M |
161.90M |
165.89M |
165.98M |
165.99M |
163.02M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
52 |
83 |
7.14 |
51 |
65 |
116 |
16 |
223 |
50 |
110 |
Normalized NOPAT Margin |
|
11.46% |
16.85% |
1.81% |
10.93% |
14.36% |
23.57% |
3.96% |
46.78% |
11.04% |
22.34% |
Pre Tax Income Margin |
|
8.90% |
12.94% |
-6.95% |
-101.90% |
4.02% |
13.68% |
-6.71% |
39.47% |
7.55% |
15.10% |
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 |
|
109.19% |
143.02% |
171.49% |
-50.82% |
-48.02% |
-48.76% |
-48.45% |
91.38% |
84.76% |
80.56% |
Augmented Payout Ratio |
|
109.19% |
143.02% |
171.49% |
-50.82% |
-48.02% |
-48.76% |
-48.45% |
91.38% |
84.76% |
80.56% |
Key Financial Trends
OUTFRONT Media (NYSE:OUT) Financial Performance Overview:
Analyzing OUTFRONT Media's recent quarterly financial results from Q3 2022 through Q4 2024 reveals meaningful trends in revenue, profitability, cash flow, and balance sheet metrics. The company operates primarily with substantial non-interest income as its main revenue driver, while managing significant operating expenses. Below are the key points retail investors should consider:
- Total revenue has shown recovery and growth from the lows of 2023 to over $493 million by Q4 2024, reflecting effective business recovery and growth in non-interest income streams.
- Net income substantially improved from negative results in early 2024 to a positive $74 million in Q4 2024, indicating a strong turnaround in profitability and operational performance.
- Operating cash flow increased from $30.5 million in Q1 2024 to $124.5 million in Q4 2024, showing improved cash generation capabilities over the year.
- Diluted EPS advanced from -$0.18 in Q1 2024 to $0.46 in Q4 2024, demonstrating better returns to common shareholders after a period of losses.
- OUTFRONT maintained steady dividend payments at approximately $0.30 to $0.32 per share quarterly, indicating confidence in cash flow stability despite past losses.
- Capital expenditures on property, plant, and equipment remained modest relative to cash flow, supporting efficient asset management and operations.
- Total assets remained relatively stable around $5.2 billion to $5.5 billion quarterly, reflecting consistency in asset base without significant expansion or contraction.
- Long-term debt levels stayed fairly constant near $2.48 billion, indicating the company’s leverage strategy remains steady.
- Effective tax rates remain low, with modest income tax expenses due to the structure of reported pre-tax income and corresponding provisions.
- During the first half of 2024, OUTFRONT experienced net losses and negative earnings per share, indicating challenges that were subsequently overcome but might cause investor concern.
- Other operating expenses, including impairment and special charges, remained elevated during 2023 and early 2024, reflecting ongoing costs that pressured profitability.
Summary: OUTFRONT Media has demonstrated strong sequential improvements in profitability and cash flow throughout 2024 after a difficult 2023. The company’s revenue growth and operational efficiencies have driven positive net income and earnings per share by year-end. Stable debt levels and consistent dividends add to investor confidence. However, investors should remain aware of historical volatility in earnings and the impact of elevated operating expenses. The trends suggest OUTFRONT is on a positive trajectory but requires ongoing monitoring for sustained profitability and expense management.
08/24/25 10:39 AMAI Generated. May Contain Errors.