Annual Income Statements for Tejon Ranch
This table shows Tejon Ranch's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Tejon Ranch
This table shows Tejon Ranch'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 |
|
10 |
1.98 |
1.77 |
0.27 |
-0.34 |
1.57 |
-2.77 |
0.96 |
-1.84 |
6.34 |
Consolidated Net Income / (Loss) |
|
10 |
1.99 |
1.78 |
0.26 |
-0.35 |
1.57 |
-1.83 |
0.96 |
-3.67 |
7.23 |
Net Income / (Loss) Continuing Operations |
|
-0.82 |
12 |
1.29 |
0.20 |
-0.38 |
2.16 |
-2.77 |
1.74 |
-1.84 |
5.56 |
Total Pre-Tax Income |
|
13 |
3.12 |
2.79 |
0.66 |
1.87 |
0.27 |
-10 |
-0.22 |
-8.56 |
23 |
Total Revenue |
|
0.00 |
79 |
0.00 |
0.00 |
0.00 |
45 |
15 |
0.00 |
22 |
4.15 |
Total Non-Interest Income |
|
0.00 |
79 |
0.00 |
0.00 |
0.00 |
45 |
15 |
0.00 |
22 |
4.15 |
Total Non-Interest Expense |
|
0.00 |
71 |
0.00 |
0.00 |
0.00 |
48 |
23 |
0.00 |
29 |
-0.99 |
Nonoperating Income / (Expense), net |
|
2.41 |
4.93 |
2.31 |
0.59 |
1.83 |
4.56 |
0.55 |
0.56 |
0.39 |
11 |
Income Tax Expense |
|
3.22 |
1.13 |
1.01 |
0.39 |
2.22 |
-1.30 |
-0.94 |
-1.18 |
1.83 |
1.26 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.01 |
0.00 |
0.01 |
-0.00 |
-0.01 |
0.00 |
0.00 |
-0.00 |
0.00 |
-0.00 |
Basic Earnings per Share |
|
$0.38 |
$0.09 |
$0.07 |
$0.01 |
($0.01) |
$0.05 |
($0.03) |
$0.04 |
($0.07) |
$0.16 |
Weighted Average Basic Shares Outstanding |
|
26.50M |
26.63M |
26.71M |
26.73M |
26.73M |
26.79M |
26.80M |
26.81M |
26.82M |
26.86M |
Diluted Earnings per Share |
|
$0.38 |
$0.08 |
$0.07 |
$0.01 |
($0.01) |
$0.05 |
($0.03) |
$0.04 |
($0.07) |
$0.16 |
Weighted Average Diluted Shares Outstanding |
|
26.50M |
26.63M |
26.71M |
26.73M |
26.73M |
26.79M |
26.80M |
26.81M |
26.82M |
26.86M |
Weighted Average Basic & Diluted Shares Outstanding |
|
26.50M |
26.63M |
26.71M |
26.73M |
26.73M |
26.79M |
26.80M |
26.81M |
26.82M |
26.86M |
Annual Cash Flow Statements for Tejon Ranch
This table details how cash moves in and out of Tejon Ranch's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
2.22 |
-7.21 |
7.36 |
Net Cash From Operating Activities |
8.53 |
14 |
14 |
Net Cash From Continuing Operating Activities |
8.53 |
14 |
14 |
Net Income / (Loss) Continuing Operations |
16 |
3.27 |
2.69 |
Consolidated Net Income / (Loss) |
16 |
3.27 |
2.69 |
Depreciation Expense |
4.63 |
4.81 |
4.89 |
Amortization Expense |
0.09 |
-0.69 |
-0.47 |
Non-Cash Adjustments to Reconcile Net Income |
-14 |
11 |
4.00 |
Changes in Operating Assets and Liabilities, net |
1.84 |
-4.61 |
3.21 |
Net Cash From Investing Activities |
-1.89 |
-14 |
-26 |
Net Cash From Continuing Investing Activities |
-1.89 |
-14 |
-26 |
Purchase of Property, Leasehold Improvements and Equipment |
-23 |
-21 |
-57 |
Purchase of Investment Securities |
-66 |
-143 |
-83 |
Sale and/or Maturity of Investments |
86 |
150 |
115 |
Net Cash From Financing Activities |
-4.42 |
-6.87 |
19 |
Net Cash From Continuing Financing Activities |
-4.42 |
-6.87 |
19 |
Issuance of Debt |
49 |
48 |
19 |
Repayment of Debt |
-52 |
-50 |
0.00 |
Other Financing Activities, Net |
-1.79 |
-4.45 |
-0.21 |
Quarterly Cash Flow Statements for Tejon Ranch
This table details how cash moves in and out of Tejon Ranch'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 |
|
12 |
8.11 |
1.26 |
-13 |
16 |
-11 |
3.65 |
-2.52 |
-5.66 |
12 |
Net Cash From Operating Activities |
|
-0.79 |
6.66 |
3.41 |
-2.24 |
14 |
-1.10 |
0.78 |
-1.80 |
2.07 |
13 |
Net Cash From Continuing Operating Activities |
|
-0.79 |
6.66 |
3.41 |
-2.24 |
14 |
-1.10 |
0.78 |
-1.80 |
2.07 |
13 |
Net Income / (Loss) Continuing Operations |
|
10 |
1.99 |
1.78 |
0.26 |
-0.35 |
1.57 |
-0.91 |
0.96 |
-1.84 |
4.48 |
Consolidated Net Income / (Loss) |
|
10 |
1.99 |
1.78 |
0.26 |
-0.35 |
1.57 |
-0.91 |
0.96 |
-1.84 |
4.48 |
Depreciation Expense |
|
1.29 |
1.29 |
0.99 |
0.99 |
1.03 |
1.80 |
1.01 |
0.92 |
1.22 |
1.75 |
Amortization Expense |
|
0.03 |
-0.03 |
-0.07 |
-0.16 |
-0.20 |
-0.25 |
-0.20 |
-0.16 |
-0.07 |
-0.05 |
Non-Cash Adjustments to Reconcile Net Income |
|
-15 |
3.16 |
0.69 |
-0.66 |
11 |
0.29 |
-0.59 |
-0.49 |
-1.09 |
6.18 |
Changes in Operating Assets and Liabilities, net |
|
2.86 |
0.26 |
0.03 |
-2.67 |
2.54 |
-4.51 |
1.47 |
-3.03 |
3.86 |
0.91 |
Net Cash From Investing Activities |
|
13 |
3.49 |
0.88 |
-10 |
2.68 |
-7.20 |
3.07 |
-4.72 |
-16 |
-8.37 |
Net Cash From Continuing Investing Activities |
|
13 |
3.49 |
0.88 |
-10 |
2.68 |
-7.20 |
3.07 |
-4.72 |
-16 |
-8.37 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-5.40 |
-4.92 |
-5.04 |
-5.15 |
-3.33 |
-7.82 |
-8.11 |
-14 |
-19 |
-16 |
Purchase of Investment Securities |
|
-12 |
-16 |
-33 |
-31 |
-33 |
-46 |
-44 |
-22 |
-5.69 |
-12 |
Sale and/or Maturity of Investments |
|
30 |
24 |
39 |
26 |
39 |
46 |
55 |
31 |
8.87 |
20 |
Net Cash From Financing Activities |
|
-0.31 |
-2.05 |
-3.03 |
-0.44 |
-0.45 |
-2.95 |
-0.21 |
4.00 |
8.00 |
7.00 |
Net Cash From Continuing Financing Activities |
|
-0.31 |
-2.05 |
-3.03 |
-0.44 |
-0.45 |
-2.95 |
-0.21 |
4.00 |
8.00 |
7.00 |
Issuance of Debt |
|
- |
- |
- |
- |
- |
48 |
- |
- |
8.00 |
7.00 |
Annual Balance Sheets for Tejon Ranch
This table presents Tejon Ranch's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Total Assets |
567 |
578 |
608 |
Cash and Due from Banks |
39 |
32 |
39 |
Trading Account Securities |
33 |
33 |
14 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
374 |
391 |
434 |
Other Assets |
120 |
122 |
120 |
Total Liabilities & Shareholders' Equity |
567 |
578 |
608 |
Total Liabilities |
89 |
94 |
119 |
Short-Term Debt |
6.90 |
54 |
76 |
Accrued Interest Payable |
3.60 |
3.21 |
5.55 |
Other Short-Term Payables |
1.53 |
1.89 |
2.16 |
Other Long-Term Liabilities |
29 |
35 |
35 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
478 |
483 |
489 |
Total Preferred & Common Equity |
462 |
468 |
474 |
Total Common Equity |
462 |
468 |
474 |
Common Stock |
359 |
359 |
362 |
Retained Earnings |
106 |
109 |
112 |
Accumulated Other Comprehensive Income / (Loss) |
-2.03 |
-0.17 |
0.09 |
Noncontrolling Interest |
15 |
15 |
15 |
Quarterly Balance Sheets for Tejon Ranch
This table presents Tejon Ranch'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 |
|
562 |
572 |
573 |
580 |
582 |
591 |
598 |
Cash and Due from Banks |
|
30 |
40 |
27 |
43 |
36 |
33 |
27 |
Trading Account Securities |
|
31 |
35 |
40 |
29 |
25 |
17 |
14 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
379 |
378 |
382 |
386 |
397 |
414 |
431 |
Other Assets |
|
121 |
118 |
124 |
122 |
124 |
128 |
126 |
Total Liabilities & Shareholders' Equity |
|
562 |
572 |
573 |
580 |
582 |
591 |
598 |
Total Liabilities |
|
86 |
95 |
94 |
99 |
99 |
106 |
114 |
Short-Term Debt |
|
5.90 |
6.97 |
7.18 |
8.24 |
58 |
65 |
71 |
Accrued Interest Payable |
|
5.26 |
3.82 |
3.30 |
7.59 |
3.19 |
3.87 |
6.57 |
Other Short-Term Payables |
|
2.07 |
2.31 |
1.88 |
2.33 |
2.42 |
1.68 |
1.72 |
Other Long-Term Liabilities |
|
25 |
34 |
34 |
34 |
36 |
36 |
35 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
476 |
477 |
479 |
481 |
483 |
485 |
484 |
Total Preferred & Common Equity |
|
460 |
462 |
464 |
466 |
467 |
469 |
468 |
Total Common Equity |
|
460 |
462 |
464 |
466 |
467 |
469 |
468 |
Common Stock |
|
359 |
357 |
358 |
359 |
360 |
360 |
361 |
Retained Earnings |
|
104 |
107 |
108 |
107 |
108 |
109 |
107 |
Accumulated Other Comprehensive Income / (Loss) |
|
-2.83 |
-2.53 |
-1.77 |
-0.48 |
-0.18 |
-0.18 |
-0.14 |
Noncontrolling Interest |
|
15 |
15 |
15 |
15 |
15 |
15 |
15 |
Annual Metrics And Ratios for Tejon Ranch
This table displays calculated financial ratios and metrics derived from Tejon Ranch's official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
0.00% |
-43.52% |
-6.38% |
EBITDA Growth |
292.01% |
-97.74% |
-1,250.00% |
EBIT Growth |
0.00% |
-126.94% |
-148.66% |
NOPAT Growth |
6,271.45% |
-123.10% |
-212.22% |
Net Income Growth |
195.96% |
-79.35% |
-17.67% |
EPS Growth |
195.00% |
-79.66% |
-16.67% |
Operating Cash Flow Growth |
202.95% |
60.06% |
4.83% |
Free Cash Flow Firm Growth |
-16.38% |
27.11% |
-388.72% |
Invested Capital Growth |
3.69% |
0.91% |
5.11% |
Revenue Q/Q Growth |
353.18% |
-43.52% |
-49.21% |
EBITDA Q/Q Growth |
147.91% |
-96.63% |
65.26% |
EBIT Q/Q Growth |
131.80% |
-143.43% |
49.01% |
NOPAT Q/Q Growth |
3.71% |
-304.04% |
61.01% |
Net Income Q/Q Growth |
-7.97% |
-11.33% |
190.32% |
EPS Q/Q Growth |
-6.35% |
-20.00% |
1,100.00% |
Operating Cash Flow Q/Q Growth |
29.26% |
-36.23% |
28,728.00% |
Free Cash Flow Firm Q/Q Growth |
18.92% |
-7.56% |
5.41% |
Invested Capital Q/Q Growth |
0.49% |
0.28% |
1.82% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
23.28% |
0.93% |
-11.42% |
EBIT Margin |
17.33% |
-8.27% |
-21.96% |
Profit (Net Income) Margin |
19.96% |
7.30% |
6.42% |
Tax Burden Percent |
68.14% |
58.43% |
73.36% |
Interest Burden Percent |
169.01% |
-151.07% |
-39.83% |
Effective Tax Rate |
31.86% |
41.57% |
26.64% |
Return on Invested Capital (ROIC) |
1.79% |
-0.40% |
-1.22% |
ROIC Less NNEP Spread (ROIC-NNEP) |
13.29% |
9.51% |
13.25% |
Return on Net Nonoperating Assets (RNNOA) |
1.60% |
1.08% |
1.78% |
Return on Equity (ROE) |
3.39% |
0.68% |
0.55% |
Cash Return on Invested Capital (CROIC) |
-1.84% |
-1.31% |
-6.21% |
Operating Return on Assets (OROA) |
2.47% |
-0.65% |
-1.55% |
Return on Assets (ROA) |
2.84% |
0.57% |
0.45% |
Return on Common Equity (ROCE) |
3.27% |
0.66% |
0.54% |
Return on Equity Simple (ROE_SIMPLE) |
3.42% |
0.70% |
0.57% |
Net Operating Profit after Tax (NOPAT) |
9.35 |
-2.16 |
-6.75 |
NOPAT Margin |
11.81% |
-4.83% |
-16.11% |
Net Nonoperating Expense Percent (NNEP) |
-11.50% |
-9.92% |
-14.47% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
82.67% |
108.27% |
121.96% |
Earnings before Interest and Taxes (EBIT) |
14 |
-3.70 |
-9.20 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
18 |
0.42 |
-4.78 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.08 |
0.98 |
0.90 |
Price to Tangible Book Value (P/TBV) |
1.08 |
0.98 |
0.90 |
Price to Revenue (P/Rev) |
6.30 |
10.28 |
10.18 |
Price to Earnings (P/E) |
31.58 |
140.84 |
158.54 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
3.17% |
0.71% |
0.63% |
Enterprise Value to Invested Capital (EV/IC) |
1.00 |
0.93 |
0.85 |
Enterprise Value to Revenue (EV/Rev) |
6.70 |
11.12 |
11.43 |
Enterprise Value to EBITDA (EV/EBITDA) |
28.77 |
1,196.36 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
38.64 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
56.72 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
62.19 |
36.45 |
33.44 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.12 |
0.11 |
0.16 |
Long-Term Debt to Equity |
0.10 |
0.00 |
0.00 |
Financial Leverage |
0.12 |
0.11 |
0.13 |
Leverage Ratio |
1.19 |
1.19 |
1.22 |
Compound Leverage Factor |
2.01 |
-1.80 |
-0.49 |
Debt to Total Capital |
10.34% |
10.12% |
13.46% |
Short-Term Debt to Total Capital |
1.29% |
10.12% |
13.46% |
Long-Term Debt to Total Capital |
9.04% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
2.88% |
2.86% |
2.72% |
Common Equity to Total Capital |
86.78% |
87.02% |
83.82% |
Debt to EBITDA |
2.99 |
130.77 |
-15.89 |
Net Debt to EBITDA |
0.86 |
54.07 |
-7.68 |
Long-Term Debt to EBITDA |
2.61 |
0.00 |
0.00 |
Debt to NOPAT |
5.89 |
-25.17 |
-11.27 |
Net Debt to NOPAT |
1.70 |
-10.41 |
-5.45 |
Long-Term Debt to NOPAT |
5.15 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
3.29% |
3.20% |
3.16% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-9.61 |
-7.01 |
-34 |
Operating Cash Flow to CapEx |
37.74% |
64.02% |
25.01% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.14 |
0.08 |
0.07 |
Fixed Asset Turnover |
0.21 |
0.12 |
0.10 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
533 |
537 |
565 |
Invested Capital Turnover |
0.15 |
0.08 |
0.08 |
Increase / (Decrease) in Invested Capital |
19 |
4.84 |
27 |
Enterprise Value (EV) |
531 |
498 |
479 |
Market Capitalization |
499 |
460 |
426 |
Book Value per Share |
$17.44 |
$17.50 |
$17.66 |
Tangible Book Value per Share |
$17.44 |
$17.50 |
$17.66 |
Total Capital |
533 |
537 |
565 |
Total Debt |
55 |
54 |
76 |
Total Long-Term Debt |
48 |
0.00 |
0.00 |
Net Debt |
16 |
22 |
37 |
Capital Expenditures (CapEx) |
23 |
21 |
57 |
Net Nonoperating Expense (NNE) |
-6.46 |
-5.43 |
-9.44 |
Net Nonoperating Obligations (NNO) |
55 |
54 |
76 |
Total Depreciation and Amortization (D&A) |
4.72 |
4.12 |
4.41 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.60 |
$0.12 |
$0.10 |
Adjusted Weighted Average Basic Shares Outstanding |
26.63M |
26.79M |
26.86M |
Adjusted Diluted Earnings per Share |
$0.59 |
$0.12 |
$0.10 |
Adjusted Weighted Average Diluted Shares Outstanding |
26.63M |
26.79M |
26.86M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
26.63M |
26.79M |
26.86M |
Normalized Net Operating Profit after Tax (NOPAT) |
9.35 |
-2.16 |
-6.75 |
Normalized NOPAT Margin |
11.81% |
-4.83% |
-16.11% |
Pre Tax Income Margin |
29.29% |
12.49% |
8.75% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for Tejon Ranch
This table displays calculated financial ratios and metrics derived from Tejon Ranch'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 |
|
-100.00% |
353.18% |
0.00% |
0.00% |
0.00% |
-43.52% |
0.00% |
0.00% |
0.00% |
-90.73% |
EBITDA Growth |
|
-91.29% |
120.72% |
-85.30% |
-26.71% |
-37.95% |
-121.95% |
-808.21% |
-7.78% |
-817.60% |
419.02% |
EBIT Growth |
|
-100.00% |
117.60% |
-100.00% |
0.00% |
0.00% |
-143.43% |
0.00% |
0.00% |
0.00% |
238.98% |
NOPAT Growth |
|
1,084.73% |
-8.87% |
-89.86% |
105.98% |
-100.08% |
-2,037.74% |
-2,518.90% |
-2,089.59% |
-91,072.83% |
142.90% |
Net Income Growth |
|
4,401.33% |
-40.83% |
-58.74% |
139.88% |
-103.41% |
-21.01% |
-202.70% |
262.12% |
-958.21% |
361.22% |
EPS Growth |
|
3,700.00% |
-33.33% |
-56.25% |
133.33% |
-102.63% |
-37.50% |
-142.86% |
300.00% |
-600.00% |
220.00% |
Operating Cash Flow Growth |
|
3.78% |
40.81% |
-57.25% |
57.87% |
1,819.11% |
-116.43% |
-77.23% |
19.65% |
-84.75% |
1,311.78% |
Free Cash Flow Firm Growth |
|
-252.24% |
-119.47% |
-70.10% |
-22.68% |
52.23% |
-46.98% |
-27.00% |
-19.29% |
-320.30% |
42.93% |
Invested Capital Growth |
|
4.10% |
3.69% |
2.52% |
2.71% |
1.13% |
0.91% |
1.63% |
3.04% |
3.52% |
5.11% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
-65.36% |
-100.00% |
0.00% |
-81.34% |
EBITDA Q/Q Growth |
|
18.25% |
635.99% |
-90.65% |
-9.96% |
0.12% |
-360.32% |
-201.77% |
111.73% |
-879.05% |
215.73% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
-96.89% |
100.00% |
0.00% |
172.86% |
NOPAT Q/Q Growth |
|
1,920.20% |
-113.86% |
126.77% |
-91.15% |
-125.08% |
-359,717.09% |
69.71% |
92.72% |
-1,049.17% |
269.29% |
Net Income Q/Q Growth |
|
1,636.71% |
-80.49% |
-10.33% |
-85.17% |
-231.44% |
551.87% |
-216.58% |
152.30% |
-484.10% |
296.95% |
EPS Q/Q Growth |
|
1,366.67% |
-78.95% |
-12.50% |
-85.71% |
-200.00% |
600.00% |
-160.00% |
233.33% |
-275.00% |
328.57% |
Operating Cash Flow Q/Q Growth |
|
85.17% |
943.42% |
-48.78% |
-165.75% |
705.21% |
-108.06% |
170.96% |
-332.05% |
214.86% |
540.71% |
Free Cash Flow Firm Q/Q Growth |
|
-9.21% |
-60.62% |
36.70% |
-10.48% |
57.47% |
-394.16% |
45.30% |
-3.77% |
-49.86% |
32.90% |
Invested Capital Q/Q Growth |
|
2.05% |
0.49% |
-0.17% |
0.34% |
0.47% |
0.28% |
0.54% |
1.73% |
0.94% |
1.82% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.00% |
12.34% |
0.00% |
0.00% |
0.00% |
-4.79% |
-41.77% |
0.00% |
-26.59% |
164.93% |
EBIT Margin |
|
0.00% |
10.75% |
0.00% |
0.00% |
0.00% |
-8.27% |
-47.00% |
0.00% |
-31.73% |
123.91% |
Profit (Net Income) Margin |
|
0.00% |
2.51% |
0.00% |
0.00% |
0.00% |
3.50% |
-11.80% |
0.00% |
-16.51% |
174.31% |
Tax Burden Percent |
|
75.95% |
63.70% |
63.73% |
40.31% |
-18.58% |
576.47% |
18.00% |
-434.55% |
42.89% |
31.99% |
Interest Burden Percent |
|
0.00% |
36.59% |
0.00% |
0.00% |
0.00% |
-7.35% |
139.48% |
0.00% |
121.34% |
439.68% |
Effective Tax Rate |
|
24.05% |
36.30% |
36.27% |
59.69% |
118.58% |
-476.47% |
0.00% |
0.00% |
0.00% |
5.58% |
Return on Invested Capital (ROIC) |
|
0.00% |
-0.22% |
0.00% |
0.00% |
0.00% |
-4.62% |
-5.43% |
0.00% |
-4.26% |
19.43% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
5.38% |
0.00% |
0.00% |
0.00% |
43.43% |
4.65% |
0.00% |
-0.15% |
14.25% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.65% |
0.00% |
0.00% |
0.00% |
4.95% |
0.54% |
0.00% |
-0.02% |
1.91% |
Return on Equity (ROE) |
|
3.71% |
0.43% |
0.00% |
0.00% |
0.00% |
0.33% |
-4.89% |
0.00% |
-4.28% |
21.34% |
Cash Return on Invested Capital (CROIC) |
|
-2.28% |
-1.84% |
-1.26% |
-1.36% |
-1.22% |
-1.31% |
-3.56% |
-5.03% |
-6.64% |
-6.21% |
Operating Return on Assets (OROA) |
|
0.00% |
1.53% |
0.00% |
0.00% |
0.00% |
-0.65% |
-4.91% |
0.00% |
-4.44% |
8.76% |
Return on Assets (ROA) |
|
0.00% |
0.36% |
0.00% |
0.00% |
0.00% |
0.27% |
-1.23% |
0.00% |
-2.31% |
12.32% |
Return on Common Equity (ROCE) |
|
3.58% |
0.41% |
0.00% |
0.00% |
0.00% |
0.32% |
-4.73% |
0.00% |
-4.14% |
20.67% |
Return on Equity Simple (ROE_SIMPLE) |
|
3.73% |
0.00% |
2.88% |
3.06% |
0.79% |
0.00% |
-0.07% |
0.07% |
-0.64% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
8.35 |
-1.16 |
0.31 |
0.03 |
-0.01 |
-25 |
-7.49 |
-0.55 |
-6.27 |
11 |
NOPAT Margin |
|
0.00% |
-1.46% |
0.00% |
0.00% |
0.00% |
-55.28% |
-48.35% |
0.00% |
-28.18% |
255.69% |
Net Nonoperating Expense Percent (NNEP) |
|
-3.26% |
-5.60% |
-2.66% |
-0.43% |
0.62% |
-48.05% |
-10.08% |
-2.51% |
-4.11% |
5.18% |
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 |
|
0.00% |
89.25% |
0.00% |
0.00% |
0.00% |
108.27% |
147.00% |
0.00% |
131.73% |
-23.91% |
Earnings before Interest and Taxes (EBIT) |
|
0.00 |
8.52 |
0.00 |
0.00 |
0.00 |
-3.70 |
-7.28 |
0.00 |
-7.06 |
5.14 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1.33 |
9.77 |
0.91 |
0.82 |
0.82 |
-2.15 |
-6.47 |
0.76 |
-5.91 |
6.84 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.83 |
1.08 |
1.05 |
0.99 |
0.93 |
0.98 |
0.88 |
0.97 |
1.00 |
0.90 |
Price to Tangible Book Value (P/TBV) |
|
0.83 |
1.08 |
1.05 |
0.99 |
0.93 |
0.98 |
0.88 |
0.97 |
1.00 |
0.90 |
Price to Revenue (P/Rev) |
|
0.00 |
6.30 |
6.14 |
5.80 |
5.47 |
10.28 |
6.85 |
7.59 |
5.71 |
10.18 |
Price to Earnings (P/E) |
|
22.20 |
31.58 |
36.65 |
32.35 |
117.67 |
140.84 |
0.00 |
0.00 |
0.00 |
158.54 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
4.51% |
3.17% |
2.73% |
3.09% |
0.85% |
0.71% |
0.00% |
0.00% |
0.00% |
0.63% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.79 |
1.00 |
0.97 |
0.94 |
0.86 |
0.93 |
0.83 |
0.92 |
0.95 |
0.85 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
6.70 |
6.52 |
6.34 |
5.82 |
11.12 |
7.48 |
8.38 |
6.42 |
11.43 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
28.77 |
39.28 |
39.11 |
37.35 |
1,196.36 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
38.64 |
60.60 |
58.96 |
54.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
46.68 |
56.72 |
80.48 |
72.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
63.80 |
62.19 |
130.34 |
71.31 |
21.52 |
36.45 |
40.87 |
44.04 |
0.00 |
33.44 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.11 |
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
0.12 |
0.13 |
0.15 |
0.16 |
Long-Term Debt to Equity |
|
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.12 |
0.12 |
0.12 |
0.12 |
0.11 |
0.11 |
0.12 |
0.12 |
0.13 |
0.13 |
Leverage Ratio |
|
1.19 |
1.19 |
1.20 |
1.19 |
1.19 |
1.19 |
1.20 |
1.21 |
1.22 |
1.22 |
Compound Leverage Factor |
|
0.00 |
0.44 |
0.00 |
0.00 |
0.00 |
-0.09 |
1.68 |
0.00 |
1.48 |
5.36 |
Debt to Total Capital |
|
10.28% |
10.34% |
10.28% |
10.20% |
10.27% |
10.12% |
10.68% |
11.86% |
12.84% |
13.46% |
Short-Term Debt to Total Capital |
|
1.11% |
1.29% |
1.31% |
1.35% |
1.54% |
10.12% |
10.68% |
11.86% |
12.84% |
13.46% |
Long-Term Debt to Total Capital |
|
9.17% |
9.04% |
8.97% |
8.86% |
8.73% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
2.90% |
2.88% |
2.89% |
2.88% |
2.87% |
2.86% |
2.84% |
2.79% |
2.77% |
2.72% |
Common Equity to Total Capital |
|
86.82% |
86.78% |
86.83% |
86.92% |
86.87% |
87.02% |
86.48% |
85.35% |
84.40% |
83.82% |
Debt to EBITDA |
|
-1.42 |
2.99 |
4.16 |
4.24 |
4.46 |
130.77 |
-8.28 |
-9.26 |
-5.17 |
-15.89 |
Net Debt to EBITDA |
|
-0.63 |
0.86 |
1.09 |
2.11 |
0.96 |
54.07 |
-3.18 |
-4.57 |
-3.18 |
-7.68 |
Long-Term Debt to EBITDA |
|
-1.26 |
2.61 |
3.63 |
3.68 |
3.79 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
6.04 |
5.89 |
8.53 |
7.87 |
-102.88 |
-25.17 |
-5.54 |
-5.92 |
-4.12 |
-11.27 |
Net Debt to NOPAT |
|
2.68 |
1.70 |
2.23 |
3.92 |
-22.21 |
-10.41 |
-2.12 |
-2.92 |
-2.53 |
-5.45 |
Long-Term Debt to NOPAT |
|
5.39 |
5.15 |
7.44 |
6.83 |
-87.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
3.32% |
3.29% |
0.00% |
0.00% |
0.00% |
3.20% |
3.20% |
0.00% |
3.18% |
3.16% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-13 |
-20 |
-13 |
-14 |
-5.98 |
-30 |
-16 |
-17 |
-25 |
-17 |
Operating Cash Flow to CapEx |
|
-14.63% |
135.56% |
67.76% |
-43.56% |
408.45% |
-14.01% |
9.58% |
-12.91% |
10.95% |
81.71% |
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 |
0.14 |
0.14 |
0.14 |
0.14 |
0.08 |
0.10 |
0.10 |
0.14 |
0.07 |
Fixed Asset Turnover |
|
0.00 |
0.21 |
0.21 |
0.21 |
0.21 |
0.12 |
0.16 |
0.15 |
0.20 |
0.10 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
530 |
533 |
532 |
534 |
536 |
537 |
540 |
550 |
555 |
565 |
Invested Capital Turnover |
|
0.00 |
0.15 |
0.15 |
0.15 |
0.15 |
0.08 |
0.11 |
0.11 |
0.15 |
0.08 |
Increase / (Decrease) in Invested Capital |
|
21 |
19 |
13 |
14 |
5.98 |
4.84 |
8.68 |
16 |
19 |
27 |
Enterprise Value (EV) |
|
421 |
531 |
516 |
502 |
461 |
498 |
450 |
505 |
530 |
479 |
Market Capitalization |
|
381 |
499 |
486 |
460 |
434 |
460 |
413 |
457 |
471 |
426 |
Book Value per Share |
|
$17.37 |
$17.44 |
$17.34 |
$17.36 |
$17.42 |
$17.50 |
$17.45 |
$17.51 |
$17.47 |
$17.66 |
Tangible Book Value per Share |
|
$17.37 |
$17.44 |
$17.34 |
$17.36 |
$17.42 |
$17.50 |
$17.45 |
$17.51 |
$17.47 |
$17.66 |
Total Capital |
|
530 |
533 |
532 |
534 |
536 |
537 |
540 |
550 |
555 |
565 |
Total Debt |
|
55 |
55 |
55 |
54 |
55 |
54 |
58 |
65 |
71 |
76 |
Total Long-Term Debt |
|
49 |
48 |
48 |
47 |
47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
24 |
16 |
14 |
27 |
12 |
22 |
22 |
32 |
44 |
37 |
Capital Expenditures (CapEx) |
|
5.40 |
4.92 |
5.04 |
5.15 |
3.33 |
7.82 |
8.11 |
14 |
19 |
16 |
Net Nonoperating Expense (NNE) |
|
-1.83 |
-3.14 |
-1.47 |
-0.24 |
0.34 |
-26 |
-5.66 |
-1.50 |
-2.59 |
3.38 |
Net Nonoperating Obligations (NNO) |
|
55 |
55 |
55 |
54 |
55 |
54 |
58 |
65 |
71 |
76 |
Total Depreciation and Amortization (D&A) |
|
1.33 |
1.26 |
0.91 |
0.82 |
0.82 |
1.55 |
0.81 |
0.76 |
1.14 |
1.70 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.38 |
$0.09 |
$0.07 |
$0.01 |
($0.01) |
$0.05 |
($0.03) |
$0.04 |
($0.07) |
$0.16 |
Adjusted Weighted Average Basic Shares Outstanding |
|
26.50M |
26.63M |
26.71M |
26.73M |
26.73M |
26.79M |
26.80M |
26.81M |
26.82M |
26.86M |
Adjusted Diluted Earnings per Share |
|
$0.38 |
$0.08 |
$0.07 |
$0.01 |
($0.01) |
$0.05 |
($0.03) |
$0.04 |
($0.07) |
$0.16 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
26.50M |
26.63M |
26.71M |
26.73M |
26.73M |
26.79M |
26.80M |
26.81M |
26.82M |
26.86M |
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 |
|
26.50M |
26.63M |
26.71M |
26.73M |
26.73M |
26.79M |
26.80M |
26.81M |
26.82M |
26.86M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
8.35 |
-1.16 |
0.31 |
0.05 |
0.03 |
-3.00 |
-7.49 |
-0.55 |
-6.27 |
11 |
Normalized NOPAT Margin |
|
0.00% |
-1.46% |
0.00% |
0.00% |
0.00% |
-6.71% |
-48.35% |
0.00% |
-28.18% |
255.69% |
Pre Tax Income Margin |
|
0.00% |
3.93% |
0.00% |
0.00% |
0.00% |
0.61% |
-65.55% |
0.00% |
-38.50% |
544.81% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
Tejon Ranch Co. (NYSE: TRC) has displayed significant fluctuations in its financial performance and cash flow over the past few years through 2022 to 2024. Below is a summary of the most notable trends and points from its quarterly income statements, cash flow statements, and balance sheets to assist retail investors in understanding recent financial developments:
- Q4 2024 showed a strong recovery in net income with consolidated net income at $7.23 million and net income attributable to common shareholders at $6.34 million, a notable improvement from the losses seen in Q3 2024.
- Operating cash flow improved significantly in Q4 2024, with net cash from continuing operating activities reaching approximately $13.27 million, indicating stronger core business cash generation compared to prior quarters.
- Increased investment activities as seen from asset acquisitions and investment securities buy/sell show aggressive capital deployment: although Q4 2024 cash used in investing activities was negative (-$8.37 million), this was supported by prior capital gains and asset sales.
- Total assets grew moderately from about $572 million in Q2 2023 to $598 million by Q3 2024, indicating asset base expansion likely supporting growth opportunities.
- Equity remains strong and stable, with total common equity around $468 million as of Q3 2024, consistent with prior periods.
- Net interest income and expense remain insignificant, with zero reported interest income or expense over all recent quarters, reflecting no dependence on interest-bearing assets or debt-related interest burdens.
- Weighted average shares outstanding remain steady around 26.8 million shares, indicating no substantial dilution effects in recent periods.
- Volatility in quarterly earnings—TRC reported losses in several quarters of 2024, including Q3 where net income was negative ($-3.67 million), reflecting operating challenges or timing of income/expense recognition.
- Heavy fluctuations in non-interest income and expenses were noted, with huge swings in total non-interest income from $44.7 million in Q4 2023 to just $4.1 million in Q4 2024, and similarly large shifts in operating expenses suggest variable business activities or restructuring.
- Significant investing cash outflows in multiple quarters show high capital expenditure and investment purchases outpacing sales, which could pressure liquidity if not balanced by operating cash flows or financing.
Overall View: Tejon Ranch exhibits a business undergoing a phase of substantive investments and asset growth, with a mixed quarterly earnings profile showing both profitability and losses. The strong operating cash flow in late 2024 and healthy equity base are positives, but earnings volatility and wide swings in expenses and income items highlight the risks. Investors should monitor future quarters for stabilization in earnings and the impact of capital expenditures on returns.
09/13/25 09:05 PM ETAI Generated. May Contain Errors.