Annual Income Statements for Walker & Dunlop
This table shows Walker & Dunlop's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Walker & Dunlop
This table shows Walker & Dunlop's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
21 |
32 |
12 |
23 |
29 |
45 |
2.75 |
34 |
33 |
-14 |
16 |
| Consolidated Net Income / (Loss) |
|
21 |
29 |
11 |
20 |
29 |
41 |
2.73 |
34 |
33 |
-13 |
18 |
| Net Income / (Loss) Continuing Operations |
|
21 |
29 |
11 |
20 |
29 |
41 |
2.73 |
34 |
33 |
-13 |
18 |
| Total Pre-Tax Income |
|
28 |
39 |
14 |
28 |
38 |
52 |
5.24 |
46 |
46 |
-19 |
26 |
| Total Revenue |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Expense |
|
-28 |
-39 |
-14 |
-28 |
-38 |
-52 |
-5.24 |
-46 |
-46 |
19 |
-26 |
| Salaries and Employee Benefits |
|
137 |
126 |
111 |
133 |
146 |
169 |
121 |
162 |
177 |
187 |
153 |
| Other Operating Expenses |
|
-240 |
-240 |
-199 |
-238 |
-260 |
-294 |
-203 |
-286 |
-301 |
-241 |
-261 |
| Depreciation Expense |
|
57 |
56 |
56 |
56 |
58 |
68 |
58 |
59 |
60 |
62 |
63 |
| Other Special Charges |
|
18 |
19 |
18 |
21 |
21 |
20 |
19 |
19 |
17 |
19 |
19 |
| Income Tax Expense |
|
7.07 |
10 |
2.86 |
7.90 |
8.82 |
11 |
2.52 |
12 |
13 |
-5.45 |
8.02 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.31 |
-2.56 |
-1.05 |
-2.37 |
-0.12 |
-3.67 |
-0.03 |
-0.00 |
-0.03 |
0.80 |
2.06 |
| Basic Earnings per Share |
|
$0.64 |
$0.94 |
$0.35 |
$0.67 |
$0.85 |
$1.32 |
$0.08 |
$1.00 |
$0.98 |
($0.41) |
$0.46 |
| Weighted Average Basic Shares Outstanding |
|
32.74M |
32.70M |
32.98M |
33.12M |
33.17M |
33.12M |
33.26M |
33.36M |
33.38M |
33.35M |
33.39M |
| Diluted Earnings per Share |
|
$0.64 |
$0.93 |
$0.35 |
$0.67 |
$0.85 |
$1.32 |
$0.08 |
$0.99 |
$0.98 |
($0.41) |
$0.46 |
| Weighted Average Diluted Shares Outstanding |
|
32.90M |
32.88M |
33.05M |
33.15M |
33.20M |
33.16M |
33.30M |
33.37M |
33.40M |
33.37M |
33.41M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
33.45M |
33.52M |
33.72M |
33.75M |
33.77M |
33.80M |
33.98M |
34.07M |
34.06M |
34.06M |
34.33M |
| Cash Dividends to Common per Share |
|
$0.63 |
- |
$0.65 |
$0.65 |
$0.65 |
- |
$0.67 |
$0.67 |
- |
- |
$0.68 |
Annual Cash Flow Statements for Walker & Dunlop
This table details how cash moves in and out of Walker & Dunlop'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 |
2025 |
| Net Change in Cash & Equivalents |
|
20 |
-0.92 |
75 |
-166 |
16 |
221 |
35 |
-135 |
133 |
-64 |
16 |
| Net Cash From Operating Activities |
|
-1,339 |
759 |
1,068 |
64 |
428 |
-1,411 |
870 |
1,583 |
-0.52 |
129 |
-664 |
| Net Cash From Continuing Operating Activities |
|
-1,339 |
759 |
1,068 |
64 |
428 |
-1,414 |
864 |
1,583 |
-0.52 |
129 |
-664 |
| Net Income / (Loss) Continuing Operations |
|
83 |
114 |
212 |
161 |
173 |
246 |
266 |
209 |
103 |
101 |
57 |
| Consolidated Net Income / (Loss) |
|
83 |
114 |
212 |
161 |
173 |
246 |
266 |
209 |
103 |
101 |
57 |
| Provision For Loan Losses |
|
1.64 |
-0.61 |
-0.24 |
0.81 |
7.27 |
37 |
-13 |
-12 |
-10 |
11 |
9.59 |
| Depreciation Expense |
|
98 |
111 |
131 |
142 |
152 |
169 |
210 |
235 |
227 |
238 |
239 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-1,526 |
507 |
722 |
-238 |
126 |
-1,927 |
429 |
1,192 |
-292 |
-162 |
-952 |
| Changes in Operating Assets and Liabilities, net |
|
2.96 |
23 |
0.66 |
-7.51 |
-30 |
61 |
-28 |
-41 |
-28 |
-59 |
-17 |
| Net Cash From Investing Activities |
|
-27 |
-67 |
97 |
-552 |
-80 |
115 |
-378 |
-134 |
127 |
-38 |
-77 |
| Net Cash From Continuing Investing Activities |
|
-27 |
-67 |
97 |
-552 |
-80 |
115 |
-378 |
-134 |
127 |
-38 |
-77 |
| Purchase of Investment Securities |
|
-187 |
-486 |
-221 |
-744 |
-457 |
-253 |
-699 |
-156 |
-44 |
-103 |
-104 |
| Sale and/or Maturity of Investments |
|
172 |
426 |
339 |
249 |
384 |
415 |
742 |
136 |
171 |
65 |
27 |
| Net Cash From Financing Activities |
|
1,386 |
-694 |
-1,089 |
322 |
-332 |
1,518 |
-458 |
-1,584 |
6.77 |
-155 |
758 |
| Net Cash From Continuing Financing Activities |
|
1,386 |
-694 |
-1,089 |
322 |
-332 |
1,518 |
-458 |
-1,584 |
6.77 |
-155 |
758 |
| Issuance of Debt |
|
137 |
326 |
140 |
514 |
180 |
64 |
865 |
36 |
196 |
0.00 |
399 |
| Repayment of Debt |
|
1,289 |
-1,010 |
-1,198 |
-95 |
-443 |
1,543 |
-1,245 |
-1,471 |
-58 |
-2.34 |
477 |
| Repurchase of Common Equity |
|
-50 |
-13 |
-35 |
-69 |
-31 |
-46 |
-19 |
-42 |
-21 |
-12 |
-10 |
| Payment of Dividends |
|
- |
0.00 |
0.00 |
-31 |
-37 |
-45 |
-64 |
-80 |
-85 |
-89 |
-92 |
| Other Financing Activities, Net |
|
1.41 |
-0.01 |
0.00 |
-5.15 |
-6.45 |
-12 |
0.00 |
-27 |
-26 |
-51 |
-15 |
| Cash Interest Paid |
|
33 |
39 |
56 |
56 |
64 |
46 |
38 |
77 |
114 |
105 |
107 |
| Cash Income Taxes Paid |
|
35 |
34 |
46 |
46 |
40 |
30 |
43 |
59 |
31 |
32 |
23 |
Quarterly Cash Flow Statements for Walker & Dunlop
This table details how cash moves in and out of Walker & Dunlop's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
17 |
91 |
-111 |
0.89 |
-15 |
61 |
-98 |
63 |
45 |
6.51 |
-110 |
| Net Cash From Operating Activities |
|
549 |
332 |
38 |
-238 |
-202 |
531 |
-281 |
-238 |
-948 |
803 |
-1,144 |
| Net Cash From Continuing Operating Activities |
|
549 |
332 |
38 |
-238 |
-202 |
531 |
-281 |
-238 |
-948 |
803 |
-1,144 |
| Net Income / (Loss) Continuing Operations |
|
21 |
29 |
11 |
20 |
29 |
41 |
2.73 |
34 |
33 |
-13 |
18 |
| Consolidated Net Income / (Loss) |
|
21 |
29 |
11 |
20 |
29 |
41 |
2.73 |
34 |
33 |
-13 |
18 |
| Provision For Loan Losses |
|
0.42 |
0.64 |
0.52 |
2.94 |
2.85 |
4.53 |
3.71 |
1.82 |
0.95 |
3.11 |
4.12 |
| Depreciation Expense |
|
57 |
56 |
56 |
56 |
58 |
68 |
58 |
59 |
60 |
62 |
63 |
| Non-Cash Adjustments to Reconcile Net Income |
|
470 |
270 |
-29 |
-317 |
-291 |
475 |
-345 |
-333 |
-1,043 |
768 |
-1,229 |
| Net Cash From Investing Activities |
|
36 |
-20 |
-25 |
-4.56 |
-7.53 |
-0.99 |
-39 |
-23 |
-2.91 |
-13 |
-40 |
| Net Cash From Continuing Investing Activities |
|
36 |
-20 |
-25 |
-4.56 |
-7.53 |
-0.99 |
-39 |
-23 |
-2.91 |
-13 |
-40 |
| Purchase of Investment Securities |
|
-0.42 |
-21 |
-28 |
-21 |
-26 |
-41 |
-42 |
-25 |
-10 |
-27 |
-43 |
| Sale and/or Maturity of Investments |
|
36 |
0.90 |
3.06 |
16 |
4.66 |
40 |
2.41 |
2.14 |
7.15 |
15 |
3.34 |
| Net Cash From Financing Activities |
|
-568 |
-221 |
-124 |
243 |
195 |
-469 |
222 |
324 |
996 |
-784 |
1,074 |
| Net Cash From Continuing Financing Activities |
|
-568 |
-221 |
-124 |
243 |
195 |
-469 |
222 |
324 |
996 |
-784 |
1,074 |
| Issuance of Debt |
|
- |
- |
0.00 |
- |
- |
- |
399 |
- |
- |
- |
0.00 |
| Repayment of Debt |
|
-545 |
-199 |
-77 |
284 |
228 |
-432 |
-143 |
357 |
1,020 |
-758 |
1,117 |
| Repurchase of Common Equity |
|
-0.87 |
-1.58 |
-9.79 |
-0.81 |
-1.41 |
-0.37 |
-8.59 |
-0.65 |
-1.04 |
-0.18 |
-19 |
| Payment of Dividends |
|
-21 |
-21 |
-22 |
-22 |
-22 |
-22 |
-23 |
-23 |
-23 |
-23 |
-24 |
| Other Financing Activities, Net |
|
-0.52 |
0.81 |
-16 |
-16 |
-10 |
-13 |
-2.55 |
-9.35 |
0.15 |
-3.42 |
0.05 |
| Cash Interest Paid |
|
35 |
27 |
18 |
26 |
29 |
32 |
15 |
20 |
24 |
48 |
0.00 |
| Cash Income Taxes Paid |
|
5.85 |
4.25 |
-0.60 |
18 |
12 |
3.26 |
-0.08 |
16 |
5.62 |
1.10 |
0.07 |
Annual Balance Sheets for Walker & Dunlop
This table presents Walker & Dunlop'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 |
2025 |
| Total Assets |
|
3,515 |
3,052 |
2,208 |
2,782 |
2,675 |
4,651 |
5,206 |
4,045 |
4,052 |
4,382 |
5,059 |
| Cash and Due from Banks |
|
137 |
119 |
191 |
90 |
121 |
321 |
306 |
226 |
329 |
279 |
299 |
| Restricted Cash |
|
5.31 |
9.86 |
6.68 |
21 |
8.68 |
19 |
43 |
18 |
21 |
25 |
23 |
| Trading Account Securities |
|
2,583 |
2,005 |
1,060 |
1,226 |
924 |
2,636 |
1,961 |
554 |
779 |
988 |
1,661 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Goodwill |
|
- |
- |
- |
- |
- |
249 |
699 |
960 |
902 |
869 |
869 |
| Intangible Assets |
|
91 |
97 |
125 |
177 |
183 |
1.88 |
184 |
199 |
182 |
157 |
142 |
| Other Assets |
|
467 |
601 |
759 |
771 |
895 |
1,063 |
2,014 |
2,090 |
1,839 |
2,064 |
2,066 |
| Total Liabilities & Shareholders' Equity |
|
3,515 |
3,052 |
2,208 |
2,782 |
2,675 |
4,651 |
5,206 |
4,045 |
4,052 |
4,382 |
5,059 |
| Total Liabilities |
|
3,023 |
2,437 |
1,393 |
1,875 |
1,633 |
3,455 |
3,628 |
2,329 |
2,306 |
2,622 |
3,314 |
| Long-Term Debt |
|
164 |
164 |
164 |
296 |
294 |
292 |
740 |
704 |
773 |
1,550 |
2,249 |
| Other Long-Term Liabilities |
|
204 |
273 |
285 |
397 |
425 |
632 |
946 |
1,087 |
937 |
1,072 |
1,064 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
-1.04 |
| Total Equity & Noncontrolling Interests |
|
492 |
615 |
815 |
907 |
1,042 |
1,196 |
1,578 |
1,717 |
1,746 |
1,760 |
1,747 |
| Total Preferred & Common Equity |
|
488 |
610 |
809 |
902 |
1,036 |
1,196 |
1,550 |
1,689 |
1,724 |
1,748 |
1,735 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
488 |
610 |
809 |
902 |
1,036 |
1,196 |
1,550 |
1,689 |
1,724 |
1,748 |
1,735 |
| Common Stock |
|
216 |
229 |
229 |
235 |
238 |
241 |
393 |
413 |
426 |
429 |
451 |
| Retained Earnings |
|
272 |
381 |
580 |
667 |
797 |
953 |
1,154 |
1,278 |
1,298 |
1,318 |
1,282 |
| Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
0.09 |
-0.08 |
0.74 |
1.97 |
2.56 |
-1.57 |
-0.48 |
0.59 |
1.88 |
| Noncontrolling Interest |
|
4.45 |
4.86 |
5.57 |
5.07 |
6.60 |
0.00 |
28 |
27 |
22 |
12 |
12 |
Quarterly Balance Sheets for Walker & Dunlop
This table presents Walker & Dunlop's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
6,003 |
4,493 |
4,807 |
4,278 |
3,826 |
4,175 |
4,579 |
4,512 |
4,675 |
5,797 |
6,165 |
| Cash and Due from Banks |
|
152 |
188 |
228 |
236 |
217 |
208 |
180 |
181 |
234 |
275 |
193 |
| Restricted Cash |
|
40 |
21 |
22 |
18 |
21 |
35 |
40 |
32 |
41 |
44 |
34 |
| Trading Account Securities |
|
2,587 |
1,100 |
1,474 |
936 |
689 |
1,013 |
1,229 |
1,161 |
1,396 |
2,419 |
2,776 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Goodwill |
|
948 |
960 |
964 |
950 |
902 |
902 |
902 |
869 |
869 |
869 |
869 |
| Intangible Assets |
|
203 |
194 |
190 |
186 |
178 |
174 |
171 |
153 |
149 |
146 |
138 |
| Other Assets |
|
2,073 |
2,030 |
1,930 |
1,952 |
1,820 |
1,843 |
2,058 |
2,116 |
1,986 |
2,044 |
2,156 |
| Total Liabilities & Shareholders' Equity |
|
6,003 |
4,493 |
4,807 |
4,278 |
3,826 |
4,175 |
4,579 |
4,512 |
4,675 |
5,797 |
6,165 |
| Total Liabilities |
|
4,308 |
2,778 |
3,083 |
2,547 |
2,090 |
2,442 |
2,833 |
2,768 |
2,913 |
4,020 |
4,432 |
| Long-Term Debt |
|
711 |
777 |
776 |
775 |
772 |
771 |
769 |
1,757 |
1,986 |
3,005 |
3,361 |
| Other Long-Term Liabilities |
|
1,052 |
969 |
965 |
981 |
796 |
861 |
1,044 |
1,011 |
927 |
1,015 |
1,071 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.75 |
| Total Equity & Noncontrolling Interests |
|
1,695 |
1,715 |
1,724 |
1,731 |
1,736 |
1,734 |
1,746 |
1,744 |
1,762 |
1,777 |
1,733 |
| Total Preferred & Common Equity |
|
1,663 |
1,685 |
1,698 |
1,706 |
1,715 |
1,697 |
1,710 |
1,732 |
1,750 |
1,766 |
1,720 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
1,663 |
1,685 |
1,698 |
1,706 |
1,715 |
1,697 |
1,710 |
1,732 |
1,750 |
1,766 |
1,720 |
| Common Stock |
|
408 |
406 |
413 |
420 |
428 |
408 |
413 |
433 |
438 |
444 |
455 |
| Retained Earnings |
|
1,257 |
1,281 |
1,287 |
1,288 |
1,288 |
1,289 |
1,295 |
1,298 |
1,309 |
1,319 |
1,264 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-1.46 |
-1.62 |
-1.47 |
-1.86 |
-0.49 |
0.42 |
1.47 |
1.30 |
2.76 |
1.83 |
1.20 |
| Noncontrolling Interest |
|
32 |
30 |
26 |
25 |
21 |
37 |
37 |
12 |
12 |
12 |
13 |
Annual Metrics And Ratios for Walker & Dunlop
This table displays calculated financial ratios and metrics derived from Walker & Dunlop's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.85 |
$8.27 |
$6.43 |
$3.20 |
$3.19 |
$1.65 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.44M |
31.08M |
32.33M |
32.70M |
33.12M |
33.35M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$7.69 |
$8.15 |
$6.36 |
$3.18 |
$3.19 |
$1.64 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.08M |
31.53M |
32.69M |
32.88M |
33.16M |
33.37M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
31.54M |
32.89M |
33.05M |
33.52M |
33.80M |
34.06M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Walker & Dunlop
This table displays calculated financial ratios and metrics derived from Walker & Dunlop's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
34,060,397.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
34,060,397.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.53 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Growth |
|
-24.86% |
-9.25% |
-24.03% |
-8.74% |
10.94% |
25.99% |
-9.64% |
25.01% |
11.48% |
- |
41.44% |
| EBIT Growth |
|
-47.94% |
-16.55% |
-60.47% |
-21.70% |
32.94% |
32.40% |
-61.66% |
64.46% |
22.48% |
- |
394.85% |
| NOPAT Growth |
|
-54.68% |
-22.85% |
-60.63% |
-20.48% |
35.66% |
41.77% |
-74.80% |
67.28% |
16.52% |
- |
557.91% |
| Net Income Growth |
|
-54.68% |
-22.85% |
-60.63% |
-20.48% |
35.66% |
41.77% |
-74.80% |
67.28% |
16.52% |
- |
557.91% |
| EPS Growth |
|
-54.29% |
-24.39% |
-55.70% |
-18.29% |
32.81% |
41.94% |
-77.14% |
47.76% |
15.29% |
- |
475.00% |
| Operating Cash Flow Growth |
|
141.54% |
-83.81% |
107.02% |
28.87% |
-136.82% |
59.94% |
-832.11% |
-0.25% |
-369.34% |
- |
-306.93% |
| Free Cash Flow Firm Growth |
|
538.41% |
-109.57% |
342.34% |
278.91% |
-112.56% |
-19.21% |
-192.75% |
-172.79% |
-476.54% |
- |
-236.81% |
| Invested Capital Growth |
|
-33.42% |
5.31% |
-14.01% |
-13.74% |
7.26% |
6.22% |
15.54% |
13.07% |
35.27% |
- |
45.54% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Q/Q Growth |
|
-7.16% |
11.31% |
-27.06% |
21.09% |
12.85% |
26.41% |
-47.69% |
67.52% |
0.63% |
- |
104.27% |
| EBIT Q/Q Growth |
|
-21.66% |
39.54% |
-65.25% |
106.13% |
33.01% |
38.97% |
-89.94% |
784.32% |
-0.94% |
- |
239.84% |
| NOPAT Q/Q Growth |
|
-17.15% |
37.33% |
-62.75% |
87.66% |
41.33% |
43.52% |
-93.38% |
1,145.83% |
-1.56% |
- |
238.01% |
| Net Income Q/Q Growth |
|
-17.15% |
37.33% |
-62.75% |
87.66% |
41.33% |
43.52% |
-93.38% |
1,145.83% |
-1.56% |
- |
236.75% |
| EPS Q/Q Growth |
|
-21.95% |
45.31% |
-62.37% |
91.43% |
26.87% |
55.29% |
-93.94% |
1,137.50% |
-1.01% |
- |
212.20% |
| Operating Cash Flow Q/Q Growth |
|
264.08% |
-39.50% |
-88.43% |
-719.44% |
15.07% |
362.77% |
-152.96% |
15.17% |
-297.61% |
- |
-242.39% |
| Free Cash Flow Firm Q/Q Growth |
|
646.81% |
-107.65% |
493.69% |
8.68% |
-138.38% |
27.41% |
-206.32% |
14.72% |
-204.05% |
- |
-125.59% |
| Invested Capital Q/Q Growth |
|
-14.22% |
-5.48% |
-2.75% |
9.40% |
6.67% |
-6.39% |
5.77% |
7.06% |
27.61% |
- |
27.52% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Tax Burden Percent |
|
74.94% |
73.76% |
79.06% |
71.98% |
76.48% |
78.98% |
51.96% |
73.21% |
72.75% |
- |
69.09% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Effective Tax Rate |
|
25.06% |
26.24% |
20.94% |
28.02% |
23.52% |
21.02% |
48.04% |
26.79% |
27.25% |
- |
30.91% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Equity (ROE) |
|
6.53% |
5.96% |
5.01% |
4.70% |
5.11% |
5.76% |
5.34% |
6.09% |
6.31% |
- |
4.15% |
| Cash Return on Invested Capital (CROIC) |
|
42.84% |
-1.78% |
17.71% |
17.03% |
-4.40% |
-2.89% |
-11.57% |
-9.25% |
-27.31% |
- |
-35.41% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Common Equity (ROCE) |
|
6.42% |
5.87% |
4.94% |
4.62% |
5.02% |
5.70% |
5.29% |
6.01% |
6.23% |
- |
4.12% |
| Return on Equity Simple (ROE_SIMPLE) |
|
6.55% |
0.00% |
5.04% |
4.79% |
5.20% |
0.00% |
5.36% |
6.09% |
6.30% |
- |
4.20% |
| Net Operating Profit after Tax (NOPAT) |
|
21 |
29 |
11 |
20 |
29 |
41 |
2.73 |
34 |
33 |
- |
18 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
28 |
39 |
14 |
28 |
38 |
52 |
5.24 |
46 |
46 |
- |
26 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
86 |
95 |
70 |
84 |
95 |
120 |
63 |
105 |
106 |
- |
89 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.39 |
2.09 |
1.95 |
1.94 |
2.24 |
1.88 |
1.67 |
1.37 |
1.61 |
- |
0.88 |
| Price to Tangible Book Value (P/TBV) |
|
4.16 |
5.62 |
5.25 |
5.30 |
6.01 |
4.54 |
4.06 |
3.27 |
3.79 |
- |
2.12 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Earnings (P/E) |
|
20.24 |
33.48 |
36.06 |
37.57 |
40.38 |
30.35 |
29.13 |
21.71 |
24.77 |
- |
21.79 |
| Dividend Yield |
|
3.50% |
2.93% |
3.83% |
3.94% |
3.40% |
3.34% |
3.07% |
3.75% |
3.18% |
- |
6.06% |
| Earnings Yield |
|
4.94% |
2.99% |
2.77% |
2.66% |
2.48% |
3.30% |
3.43% |
4.61% |
4.04% |
- |
4.59% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.13 |
1.49 |
1.46 |
1.41 |
1.54 |
1.37 |
1.27 |
1.10 |
1.16 |
- |
0.91 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.90 |
12.70 |
12.87 |
13.93 |
15.80 |
12.30 |
12.25 |
10.74 |
14.07 |
- |
13.56 |
| Enterprise Value to EBIT (EV/EBIT) |
|
25.41 |
33.55 |
37.64 |
42.62 |
45.81 |
34.52 |
36.08 |
29.15 |
37.06 |
- |
46.73 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
33.19 |
44.93 |
51.03 |
57.38 |
61.24 |
44.97 |
47.81 |
38.66 |
49.85 |
- |
64.54 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.16 |
0.00 |
7.55 |
6.85 |
0.00 |
35.09 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.10 |
0.00 |
7.61 |
7.65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.90 |
0.78 |
0.75 |
0.91 |
1.02 |
0.88 |
1.01 |
1.13 |
1.69 |
- |
1.94 |
| Long-Term Debt to Equity |
|
0.45 |
0.44 |
0.44 |
0.44 |
0.44 |
0.44 |
1.01 |
1.13 |
1.69 |
- |
1.94 |
| Financial Leverage |
|
1.41 |
0.75 |
0.90 |
1.07 |
0.96 |
0.83 |
0.88 |
1.02 |
1.36 |
- |
1.47 |
| Leverage Ratio |
|
3.00 |
2.34 |
2.41 |
2.60 |
2.55 |
2.41 |
2.40 |
2.53 |
2.94 |
- |
3.07 |
| Compound Leverage Factor |
|
3.00 |
2.34 |
2.41 |
2.60 |
2.55 |
2.41 |
2.40 |
2.53 |
2.94 |
- |
3.07 |
| Debt to Total Capital |
|
47.49% |
43.96% |
42.71% |
47.69% |
50.61% |
46.83% |
50.18% |
52.99% |
62.83% |
- |
65.97% |
| Short-Term Debt to Total Capital |
|
23.99% |
19.13% |
17.23% |
24.44% |
28.85% |
23.62% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
23.50% |
24.82% |
25.48% |
23.25% |
21.76% |
23.21% |
50.18% |
52.99% |
62.83% |
- |
65.97% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.75% |
0.72% |
0.68% |
1.11% |
1.03% |
0.36% |
0.34% |
0.31% |
0.25% |
- |
0.27% |
| Common Equity to Total Capital |
|
51.76% |
55.33% |
56.61% |
51.19% |
48.36% |
52.81% |
49.48% |
46.70% |
36.92% |
- |
33.76% |
| Debt to EBITDA |
|
4.18 |
3.75 |
3.77 |
4.72 |
5.20 |
4.20 |
4.85 |
5.18 |
7.62 |
- |
9.78 |
| Net Debt to EBITDA |
|
3.50 |
2.79 |
3.08 |
3.99 |
4.56 |
3.37 |
4.26 |
4.46 |
6.81 |
- |
9.12 |
| Long-Term Debt to EBITDA |
|
2.07 |
2.12 |
2.25 |
2.30 |
2.23 |
2.08 |
4.85 |
5.18 |
7.62 |
- |
9.78 |
| Debt to NOPAT |
|
14.01 |
13.27 |
14.96 |
19.45 |
20.14 |
15.35 |
18.91 |
18.64 |
27.01 |
- |
46.56 |
| Net Debt to NOPAT |
|
11.73 |
9.88 |
12.21 |
16.45 |
17.67 |
12.34 |
16.62 |
16.06 |
24.14 |
- |
43.42 |
| Long-Term Debt to NOPAT |
|
6.93 |
7.50 |
8.92 |
9.48 |
8.66 |
7.61 |
18.91 |
18.64 |
27.01 |
- |
46.56 |
| Noncontrolling Interest Sharing Ratio |
|
1.65% |
1.44% |
1.46% |
1.82% |
1.76% |
0.98% |
0.93% |
1.39% |
1.37% |
- |
0.73% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1,676 |
-128 |
505 |
548 |
-210 |
-153 |
-468 |
-399 |
-1,214 |
- |
-1,576 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,296 |
3,116 |
3,030 |
3,315 |
3,536 |
3,310 |
3,501 |
3,748 |
4,783 |
- |
5,095 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-1,655 |
157 |
-494 |
-528 |
239 |
194 |
471 |
433 |
1,247 |
- |
1,594 |
| Enterprise Value (EV) |
|
3,710 |
4,636 |
4,414 |
4,665 |
5,440 |
4,540 |
4,440 |
4,118 |
5,547 |
- |
4,659 |
| Market Capitalization |
|
2,374 |
3,594 |
3,338 |
3,290 |
3,834 |
3,282 |
2,885 |
2,395 |
2,849 |
- |
1,512 |
| Book Value per Share |
|
$51.17 |
$51.53 |
$52.01 |
$50.33 |
$50.66 |
$51.76 |
$51.25 |
$51.50 |
$51.82 |
- |
$50.50 |
| Tangible Book Value per Share |
|
$17.11 |
$19.13 |
$19.27 |
$18.41 |
$18.89 |
$21.39 |
$21.02 |
$21.54 |
$22.05 |
- |
$20.94 |
| Total Capital |
|
3,296 |
3,116 |
3,030 |
3,315 |
3,536 |
3,310 |
3,501 |
3,748 |
4,783 |
- |
5,095 |
| Total Debt |
|
1,565 |
1,370 |
1,294 |
1,581 |
1,789 |
1,550 |
1,757 |
1,986 |
3,005 |
- |
3,361 |
| Total Long-Term Debt |
|
775 |
773 |
772 |
771 |
769 |
768 |
1,757 |
1,986 |
3,005 |
- |
3,361 |
| Net Debt |
|
1,311 |
1,019 |
1,056 |
1,337 |
1,570 |
1,245 |
1,543 |
1,711 |
2,686 |
- |
3,134 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
1,565 |
1,370 |
1,294 |
1,581 |
1,789 |
1,550 |
1,757 |
1,986 |
3,005 |
- |
3,361 |
| Total Depreciation and Amortization (D&A) |
|
57 |
56 |
56 |
56 |
58 |
68 |
58 |
59 |
60 |
- |
63 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.64 |
$0.94 |
$0.35 |
$0.67 |
$0.85 |
$1.32 |
$0.08 |
$1.00 |
$0.98 |
($0.41) |
$0.46 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
32.74M |
32.70M |
32.98M |
33.12M |
33.17M |
33.12M |
33.26M |
33.36M |
33.38M |
33.35M |
33.39M |
| Adjusted Diluted Earnings per Share |
|
$0.64 |
$0.93 |
$0.35 |
$0.67 |
$0.85 |
$1.32 |
$0.08 |
$0.99 |
$0.98 |
($0.41) |
$0.46 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
32.90M |
32.88M |
33.05M |
33.15M |
33.20M |
33.16M |
33.30M |
33.37M |
33.40M |
33.37M |
33.41M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
33.45M |
33.52M |
33.72M |
33.75M |
33.77M |
33.80M |
33.98M |
34.07M |
34.06M |
34.06M |
34.33M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
35 |
43 |
25 |
35 |
44 |
57 |
13 |
48 |
46 |
- |
31 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
74.85% |
82.23% |
98.92% |
106.59% |
98.59% |
87.79% |
96.49% |
84.75% |
81.95% |
- |
128.10% |
| Augmented Payout Ratio |
|
93.30% |
102.11% |
113.83% |
122.65% |
113.90% |
100.06% |
108.52% |
95.09% |
91.51% |
- |
157.14% |