Annual Income Statements for New Mountain Finance Co. 8.250% Notes due 2028
Annual Income Statements for New Mountain Finance Co. 8.250% Notes due 2028
This table shows New Mountain Finance Co. 8.250% Notes due 2028's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for New Mountain Finance Co. 8.250% Notes due 2028
This table shows New Mountain Finance Co. 8.250% Notes due 2028's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 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 |
|
7.71 |
15 |
45 |
35 |
29 |
27 |
27 |
34 |
24 |
28 |
Consolidated Net Income / (Loss) |
|
7.51 |
15 |
45 |
35 |
29 |
28 |
28 |
35 |
24 |
28 |
Net Income / (Loss) Continuing Operations |
|
7.68 |
14 |
45 |
35 |
29 |
28 |
28 |
35 |
25 |
26 |
Total Pre-Tax Income |
|
7.67 |
15 |
45 |
36 |
28 |
28 |
28 |
35 |
25 |
26 |
Total Revenue |
|
29 |
136 |
68 |
91 |
82 |
112 |
51 |
91 |
86 |
114 |
Net Interest Income / (Expense) |
|
8.98 |
120 |
47 |
70 |
62 |
90 |
28 |
68 |
62 |
92 |
Total Interest Income |
|
34 |
56 |
78 |
70 |
62 |
59 |
59 |
68 |
62 |
61 |
Investment Securities Interest Income |
|
34 |
56 |
78 |
70 |
62 |
59 |
59 |
68 |
62 |
61 |
Total Interest Expense |
|
25 |
-64 |
31 |
0.00 |
0.00 |
-31 |
31 |
0.00 |
0.00 |
-31 |
Total Non-Interest Income |
|
20 |
16 |
21 |
21 |
20 |
22 |
23 |
23 |
24 |
22 |
Other Service Charges |
|
3.80 |
1.70 |
3.18 |
2.12 |
2.23 |
3.02 |
2.54 |
3.85 |
2.20 |
2.75 |
Other Non-Interest Income |
|
16 |
15 |
18 |
19 |
18 |
19 |
20 |
19 |
22 |
19 |
Total Non-Interest Expense |
|
21 |
120 |
23 |
55 |
54 |
84 |
23 |
56 |
61 |
88 |
Insurance Policy Acquisition Costs |
|
8.20 |
6.30 |
9.60 |
9.98 |
10 |
8.56 |
9.39 |
9.55 |
8.82 |
8.63 |
Other Operating Expenses |
|
13 |
114 |
13 |
45 |
44 |
76 |
13 |
46 |
52 |
79 |
Income Tax Expense |
|
-0.01 |
0.83 |
0.10 |
0.93 |
-0.63 |
0.02 |
0.00 |
0.23 |
0.12 |
-0.09 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.19 |
-0.05 |
0.24 |
0.25 |
0.00 |
0.26 |
0.68 |
0.31 |
0.01 |
0.07 |
Basic Earnings per Share |
|
$0.08 |
$0.14 |
$0.44 |
$0.35 |
$0.28 |
$0.27 |
$0.26 |
$0.32 |
$0.22 |
$0.26 |
Weighted Average Basic Shares Outstanding |
|
100.83M |
100.20M |
100.94M |
100.94M |
100.95M |
101.12M |
103.66M |
106.89M |
107.85M |
106.57M |
Diluted Earnings per Share |
|
$0.08 |
$0.16 |
$0.40 |
$0.32 |
$0.27 |
$0.25 |
$0.26 |
$0.31 |
$0.22 |
$0.24 |
Weighted Average Diluted Shares Outstanding |
|
114.09M |
115.43M |
123.59M |
127.02M |
123.18M |
123.49M |
122.44B |
125.76M |
126.78M |
125.46M |
Weighted Average Basic & Diluted Shares Outstanding |
|
100.94M |
100.94M |
100.94M |
100.94M |
101.44M |
102.88M |
106.29M |
107.85M |
107.85M |
107.85M |
Cash Dividends to Common per Share |
|
$0.60 |
($0.58) |
$0.32 |
$0.70 |
$0.72 |
($0.25) |
$0.36 |
$0.68 |
$0.68 |
($0.35) |
Annual Cash Flow Statements for New Mountain Finance Co. 8.250% Notes due 2028
This table details how cash moves in and out of New Mountain Finance Co. 8.250% Notes due 2028's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
30 |
-21 |
14 |
-1.16 |
11 |
Net Cash From Operating Activities |
|
301 |
-22 |
35 |
333 |
42 |
Net Cash From Continuing Operating Activities |
|
301 |
-22 |
32 |
333 |
44 |
Net Income / (Loss) Continuing Operations |
|
62 |
207 |
75 |
136 |
115 |
Consolidated Net Income / (Loss) |
|
62 |
207 |
75 |
136 |
115 |
Depreciation Expense |
|
54 |
-92 |
84 |
-10 |
-16 |
Amortization Expense |
|
-5.49 |
-1.28 |
2.70 |
0.19 |
6.38 |
Non-Cash Adjustments to Reconcile Net Income |
|
107 |
-121 |
-129 |
228 |
-59 |
Changes in Operating Assets and Liabilities, net |
|
84 |
-15 |
-0.85 |
-21 |
-2.48 |
Net Cash From Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Continuing Investing Activities |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Financing Activities |
|
-271 |
1.20 |
-22 |
-334 |
-31 |
Net Cash From Continuing Financing Activities |
|
-271 |
1.20 |
-22 |
-334 |
-31 |
Issuance of Debt |
|
303 |
916 |
879 |
738 |
1,321 |
Issuance of Common Equity |
|
0.00 |
12 |
40 |
21 |
68 |
Repayment of Debt |
|
-453 |
-813 |
-810 |
-941 |
-1,271 |
Payment of Dividends |
|
-120 |
-114 |
-121 |
-151 |
-147 |
Other Financing Activities, Net |
|
-0.28 |
0.37 |
-9.65 |
-1.10 |
-1.37 |
Cash Interest Paid |
|
72 |
62 |
82 |
116 |
127 |
Cash Income Taxes Paid |
|
0.11 |
0.07 |
0.90 |
12 |
0.15 |
Quarterly Cash Flow Statements for New Mountain Finance Co. 8.250% Notes due 2028
This table details how cash moves in and out of New Mountain Finance Co. 8.250% Notes due 2028's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
- |
22 |
-25 |
-0.48 |
37 |
-13 |
37 |
12 |
-58 |
19 |
Net Cash From Operating Activities |
|
- |
44 |
-3.50 |
123 |
87 |
126 |
68 |
-160 |
-62 |
195 |
Net Cash From Continuing Operating Activities |
|
- |
43 |
-3.49 |
123 |
87 |
126 |
68 |
-163 |
-61 |
199 |
Net Income / (Loss) Continuing Operations |
|
- |
15 |
45 |
35 |
29 |
28 |
28 |
35 |
24 |
28 |
Consolidated Net Income / (Loss) |
|
- |
15 |
45 |
35 |
29 |
28 |
28 |
35 |
24 |
28 |
Amortization Expense |
|
- |
2.13 |
-0.01 |
0.57 |
0.36 |
-0.73 |
0.22 |
1.98 |
0.20 |
3.98 |
Non-Cash Adjustments to Reconcile Net Income |
|
- |
-0.56 |
-38 |
86 |
51 |
129 |
-53 |
-111 |
-87 |
192 |
Changes in Operating Assets and Liabilities, net |
|
- |
9.72 |
-4.72 |
-5.40 |
-9.82 |
-1.22 |
96 |
-58 |
-32 |
-8.48 |
Net Cash From Financing Activities |
|
- |
-22 |
-21 |
-124 |
-50 |
-139 |
-31 |
172 |
4.02 |
-176 |
Net Cash From Continuing Financing Activities |
|
- |
-22 |
-21 |
-124 |
-50 |
-139 |
-31 |
172 |
4.02 |
-176 |
Issuance of Debt |
|
- |
365 |
248 |
120 |
165 |
206 |
501 |
357 |
416 |
47 |
Issuance of Common Equity |
|
- |
- |
0.00 |
- |
6.63 |
15 |
48 |
20 |
- |
-0.00 |
Repayment of Debt |
|
- |
-353 |
-237 |
-208 |
-184 |
-312 |
-541 |
-168 |
-375 |
-187 |
Payment of Dividends |
|
- |
-32 |
-32 |
-35 |
-36 |
-47 |
-38 |
-37 |
-37 |
-36 |
Other Financing Activities, Net |
|
- |
-1.44 |
-0.17 |
-0.33 |
-0.34 |
-0.26 |
-0.31 |
-0.23 |
-0.32 |
-0.51 |
Cash Interest Paid |
|
- |
19 |
28 |
31 |
25 |
31 |
25 |
30 |
38 |
34 |
Cash Income Taxes Paid |
|
- |
0.83 |
5.71 |
1.09 |
0.01 |
4.77 |
-0.01 |
0.16 |
-0.00 |
0.01 |
Annual Balance Sheets for New Mountain Finance Co. 8.250% Notes due 2028
This table presents New Mountain Finance Co. 8.250% Notes due 2028's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Total Assets |
3,296 |
3,355 |
3,159 |
3,247 |
Cash and Due from Banks |
58 |
71 |
70 |
80 |
Trading Account Securities |
3,196 |
3,238 |
3,051 |
3,127 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
Other Assets |
42 |
46 |
61 |
62 |
Total Liabilities & Shareholders' Equity |
3,296 |
3,355 |
3,159 |
3,247 |
Total Liabilities |
1,953 |
2,029 |
1,827 |
1,887 |
Short-Term Debt |
914 |
853 |
741 |
322 |
Accrued Interest Payable |
17 |
20 |
20 |
17 |
Long-Term Debt |
1,013 |
1,148 |
1,067 |
1,539 |
Other Long-Term Liabilities |
8.38 |
11 |
-0.79 |
9.40 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
1,343 |
1,326 |
1,332 |
1,359 |
Total Preferred & Common Equity |
1,321 |
1,314 |
1,320 |
1,353 |
Preferred Stock |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
1,321 |
1,314 |
1,320 |
1,353 |
Common Stock |
1,274 |
1,307 |
1,332 |
1,367 |
Retained Earnings |
47 |
7.52 |
-12 |
-14 |
Noncontrolling Interest |
21 |
12 |
12 |
5.95 |
Quarterly Balance Sheets for New Mountain Finance Co. 8.250% Notes due 2028
This table presents New Mountain Finance Co. 8.250% Notes due 2028's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
3,348 |
3,379 |
3,297 |
3,280 |
3,256 |
3,424 |
3,414 |
Cash and Due from Banks |
|
49 |
46 |
46 |
83 |
107 |
120 |
62 |
Trading Account Securities |
|
3,254 |
3,287 |
3,217 |
3,128 |
3,109 |
14 |
22 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Assets |
|
45 |
46 |
54 |
68 |
61 |
100 |
88 |
Total Liabilities & Shareholders' Equity |
|
3,348 |
3,379 |
3,297 |
3,280 |
3,256 |
3,424 |
3,414 |
Total Liabilities |
|
2,003 |
2,040 |
1,959 |
1,943 |
1,886 |
2,037 |
2,047 |
Short-Term Debt |
|
947 |
892 |
855 |
951 |
524 |
713 |
466 |
Accrued Interest Payable |
|
12 |
21 |
19 |
23 |
23 |
23 |
18 |
Long-Term Debt |
|
1,033 |
1,119 |
1,069 |
952 |
1,247 |
1,246 |
1,554 |
Other Long-Term Liabilities |
|
10 |
9.11 |
17 |
17 |
92 |
55 |
8.99 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,345 |
1,338 |
1,338 |
1,337 |
1,369 |
1,387 |
1,368 |
Total Preferred & Common Equity |
|
1,332 |
1,327 |
1,326 |
1,325 |
1,357 |
1,374 |
1,361 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,332 |
1,327 |
1,326 |
1,325 |
1,357 |
1,374 |
1,361 |
Common Stock |
|
1,315 |
1,307 |
1,307 |
1,313 |
1,380 |
1,400 |
1,399 |
Retained Earnings |
|
17 |
20 |
19 |
12 |
-23 |
-25 |
-38 |
Noncontrolling Interest |
|
13 |
12 |
12 |
12 |
12 |
12 |
6.28 |
Annual Metrics and Ratios for New Mountain Finance Co. 8.250% Notes due 2028
This table displays calculated financial ratios and metrics derived from New Mountain Finance Co. 8.250% Notes due 2028's official financial filings.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
105.82% |
-9.78% |
36.37% |
-2.77% |
EBITDA Growth |
|
0.00% |
3.28% |
43.00% |
-22.28% |
-16.33% |
EBIT Growth |
|
0.00% |
235.22% |
-63.51% |
80.32% |
-15.72% |
NOPAT Growth |
|
0.00% |
235.15% |
-63.89% |
81.78% |
-15.66% |
Net Income Growth |
|
0.00% |
235.05% |
-64.03% |
82.60% |
-15.86% |
EPS Growth |
|
0.00% |
218.33% |
-61.26% |
67.57% |
-16.94% |
Operating Cash Flow Growth |
|
0.00% |
-107.33% |
258.71% |
850.49% |
-87.38% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-63.89% |
-4,115.29% |
101.13% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.57% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
24.45% |
59.16% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-20.98% |
-10.41% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
10.42% |
-1.02% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
10.78% |
-0.89% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
10.27% |
0.21% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
7.83% |
-0.96% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
130.28% |
32.61% |
252.72% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
101.04% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-4.92% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
EBITDA Margin |
|
79.12% |
39.70% |
62.90% |
35.85% |
30.85% |
EBIT Margin |
|
44.46% |
72.41% |
29.28% |
38.72% |
33.56% |
Profit (Net Income) Margin |
|
44.44% |
72.34% |
28.85% |
38.63% |
33.43% |
Tax Burden Percent |
|
99.96% |
99.95% |
100.00% |
99.70% |
100.14% |
Interest Burden Percent |
|
100.00% |
99.96% |
98.53% |
100.07% |
99.47% |
Effective Tax Rate |
|
0.04% |
0.06% |
1.11% |
0.31% |
0.23% |
Return on Invested Capital (ROIC) |
|
0.00% |
12.68% |
0.00% |
8.66% |
3.61% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
12.67% |
0.00% |
8.67% |
3.60% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
18.18% |
0.00% |
11.78% |
4.90% |
Return on Equity (ROE) |
|
0.00% |
30.86% |
0.00% |
20.44% |
8.51% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-187.32% |
0.00% |
-191.34% |
1.07% |
Operating Return on Assets (OROA) |
|
0.00% |
6.29% |
0.00% |
4.32% |
3.59% |
Return on Assets (ROA) |
|
0.00% |
6.29% |
0.00% |
4.31% |
3.57% |
Return on Common Equity (ROCE) |
|
0.00% |
30.37% |
0.00% |
20.26% |
8.45% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
15.68% |
0.00% |
10.31% |
8.46% |
Net Operating Profit after Tax (NOPAT) |
|
62 |
207 |
75 |
136 |
115 |
NOPAT Margin |
|
44.44% |
72.37% |
28.96% |
38.60% |
33.48% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.01% |
0.00% |
-0.01% |
0.01% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
55.54% |
27.59% |
70.72% |
61.28% |
66.44% |
Earnings before Interest and Taxes (EBIT) |
|
62 |
207 |
76 |
136 |
115 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
110 |
114 |
162 |
126 |
106 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.87 |
0.90 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.87 |
0.90 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
3.84 |
3.27 |
3.55 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
13.26 |
8.52 |
10.71 |
Dividend Yield |
|
17.06% |
12.51% |
12.43% |
12.14% |
9.33% |
Earnings Yield |
|
0.00% |
0.00% |
7.54% |
11.73% |
9.34% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.92 |
0.93 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
8.24 |
8.76 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
22.99 |
28.40 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
21.28 |
26.11 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
21.35 |
26.17 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
8.72 |
71.45 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
88.12 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.44 |
0.00 |
1.36 |
1.37 |
Long-Term Debt to Equity |
|
0.00 |
0.75 |
0.00 |
0.80 |
1.13 |
Financial Leverage |
|
0.00 |
1.44 |
0.00 |
1.36 |
1.36 |
Leverage Ratio |
|
0.00 |
2.45 |
0.00 |
2.37 |
2.38 |
Compound Leverage Factor |
|
0.00 |
2.45 |
0.00 |
2.37 |
2.37 |
Debt to Total Capital |
|
0.00% |
58.94% |
0.00% |
57.58% |
57.79% |
Short-Term Debt to Total Capital |
|
0.00% |
27.95% |
0.00% |
23.61% |
10.01% |
Long-Term Debt to Total Capital |
|
0.00% |
30.98% |
0.00% |
33.98% |
47.78% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.65% |
0.00% |
0.38% |
0.18% |
Common Equity to Total Capital |
|
0.00% |
40.41% |
0.00% |
42.04% |
42.03% |
Debt to EBITDA |
|
0.00 |
16.95 |
0.00 |
14.32 |
17.61 |
Net Debt to EBITDA |
|
0.00 |
16.44 |
0.00 |
13.76 |
16.85 |
Long-Term Debt to EBITDA |
|
0.00 |
8.91 |
0.00 |
8.45 |
14.56 |
Debt to NOPAT |
|
0.00 |
9.30 |
0.00 |
13.30 |
16.23 |
Net Debt to NOPAT |
|
0.00 |
9.02 |
0.00 |
12.78 |
15.53 |
Long-Term Debt to NOPAT |
|
0.00 |
4.89 |
0.00 |
7.84 |
13.42 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
1.59% |
0.00% |
0.88% |
0.66% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-3,062 |
75 |
-3,004 |
34 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-41.89 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
3.86 |
-0.30 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.86 |
-0.30 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.09 |
0.00 |
0.11 |
0.11 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
3,269 |
0.00 |
3,140 |
3,220 |
Invested Capital Turnover |
|
0.00 |
0.18 |
0.00 |
0.22 |
0.11 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
3,269 |
0.00 |
3,140 |
81 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
2,903 |
3,001 |
Market Capitalization |
|
0.00 |
0.00 |
991 |
1,153 |
1,214 |
Book Value per Share |
|
$0.00 |
$13.63 |
$0.00 |
$13.01 |
$12.55 |
Tangible Book Value per Share |
|
$0.00 |
$13.63 |
$0.00 |
$13.01 |
$12.55 |
Total Capital |
|
0.00 |
3,269 |
0.00 |
3,140 |
3,220 |
Total Debt |
|
0.00 |
1,927 |
0.00 |
1,808 |
1,861 |
Total Long-Term Debt |
|
0.00 |
1,013 |
0.00 |
1,067 |
1,539 |
Net Debt |
|
0.00 |
1,869 |
0.00 |
1,738 |
1,781 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.07 |
0.28 |
-0.11 |
0.18 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
1,927 |
0.00 |
1,808 |
1,861 |
Total Depreciation and Amortization (D&A) |
|
48 |
-94 |
87 |
-10 |
-9.30 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.75 |
$1.34 |
$1.06 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
100.20M |
101.12M |
106.57M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.74 |
$1.24 |
$1.03 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
115.43M |
123.49M |
125.46M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
100.94M |
102.88M |
107.85M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
62 |
207 |
75 |
136 |
115 |
Normalized NOPAT Margin |
|
44.44% |
72.37% |
28.96% |
38.60% |
33.48% |
Pre Tax Income Margin |
|
44.46% |
72.38% |
28.85% |
38.75% |
33.38% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.79 |
2.84 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.79 |
2.84 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.79 |
2.84 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.79 |
2.84 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
194.17% |
55.13% |
162.74% |
110.76% |
128.55% |
Augmented Payout Ratio |
|
194.17% |
55.13% |
162.74% |
110.76% |
128.55% |
Quarterly Metrics and Ratios for New Mountain Finance Co. 8.250% Notes due 2028
This table displays calculated financial ratios and metrics derived from New Mountain Finance Co. 8.250% Notes due 2028's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-33.45% |
0.00% |
17.60% |
151.73% |
186.58% |
-17.87% |
-25.04% |
0.36% |
5.17% |
2.35% |
EBITDA Growth |
|
43.74% |
0.00% |
-17.74% |
-8.22% |
37.67% |
-105.65% |
-35.11% |
-85.23% |
-43.36% |
1,663.81% |
EBIT Growth |
|
-66.52% |
0.00% |
20.56% |
138.98% |
266.14% |
74.95% |
-37.36% |
-2.75% |
-9.28% |
-3.96% |
NOPAT Growth |
|
-66.47% |
0.00% |
20.61% |
131.46% |
273.68% |
94.16% |
-37.22% |
-0.84% |
-11.67% |
-5.95% |
Net Income Growth |
|
-67.19% |
0.00% |
20.96% |
131.69% |
281.94% |
85.48% |
-37.33% |
-0.84% |
-16.74% |
0.87% |
EPS Growth |
|
-63.64% |
0.00% |
17.65% |
100.00% |
237.50% |
56.25% |
-35.00% |
-3.13% |
-18.52% |
-4.00% |
Operating Cash Flow Growth |
|
0.00% |
141.08% |
92.24% |
463.82% |
23.99% |
186.59% |
2,048.60% |
-229.52% |
-170.69% |
55.30% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
273.68% |
0.00% |
107.18% |
-9,539.83% |
-11,812.70% |
98.24% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-6.24% |
0.00% |
0.00% |
2.57% |
Revenue Q/Q Growth |
|
-20.54% |
375.13% |
-50.27% |
34.08% |
-9.54% |
36.16% |
-54.61% |
79.51% |
-5.20% |
32.51% |
EBITDA Q/Q Growth |
|
-31.17% |
4.28% |
13.67% |
12.51% |
3.24% |
-104.28% |
1,404.85% |
-74.39% |
295.88% |
18.21% |
EBIT Q/Q Growth |
|
-49.12% |
104.60% |
186.03% |
-19.75% |
-22.04% |
-2.24% |
2.42% |
24.58% |
-27.27% |
3.50% |
NOPAT Q/Q Growth |
|
-49.32% |
84.43% |
216.11% |
-21.66% |
-18.18% |
-4.17% |
2.20% |
23.76% |
-27.12% |
2.04% |
Net Income Q/Q Growth |
|
-50.37% |
97.33% |
202.23% |
-21.72% |
-18.19% |
-4.17% |
2.12% |
23.86% |
-31.31% |
16.10% |
EPS Q/Q Growth |
|
-50.00% |
100.00% |
150.00% |
-20.00% |
-15.63% |
-7.41% |
4.00% |
19.23% |
-29.03% |
9.09% |
Operating Cash Flow Q/Q Growth |
|
307.05% |
-37.57% |
-107.99% |
3,622.92% |
-29.44% |
44.29% |
-45.67% |
-334.16% |
61.48% |
416.96% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-100.00% |
0.00% |
-21.66% |
-18.18% |
-10,943.79% |
107.62% |
-11,880.72% |
-31,192.39% |
98.37% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.02% |
0.00% |
7,339.22% |
-4.92% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
114.91% |
25.22% |
57.65% |
48.37% |
55.20% |
-1.74% |
49.90% |
7.12% |
29.73% |
26.52% |
EBIT Margin |
|
26.77% |
11.53% |
66.30% |
39.69% |
34.20% |
24.55% |
55.41% |
38.45% |
29.50% |
23.04% |
Profit (Net Income) Margin |
|
26.23% |
10.90% |
66.22% |
38.66% |
34.96% |
24.61% |
55.36% |
38.20% |
27.68% |
24.25% |
Tax Burden Percent |
|
98.00% |
98.89% |
99.81% |
97.41% |
102.23% |
99.94% |
100.00% |
99.33% |
93.82% |
107.63% |
Interest Burden Percent |
|
100.00% |
95.58% |
100.06% |
100.00% |
100.00% |
100.27% |
99.92% |
100.00% |
100.00% |
97.79% |
Effective Tax Rate |
|
-0.17% |
5.54% |
0.21% |
2.59% |
-2.23% |
0.06% |
0.00% |
0.67% |
0.46% |
-0.35% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
10.61% |
0.00% |
0.00% |
5.52% |
5.73% |
4.82% |
3.73% |
2.44% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
10.61% |
0.00% |
0.00% |
5.52% |
5.72% |
4.82% |
3.59% |
2.54% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
15.94% |
0.00% |
0.00% |
7.50% |
8.00% |
6.81% |
5.30% |
3.46% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
26.54% |
0.00% |
0.00% |
13.02% |
13.72% |
11.62% |
9.03% |
5.90% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-191.34% |
10.12% |
-192.88% |
-193.17% |
1.07% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
5.27% |
0.00% |
0.00% |
2.74% |
5.60% |
2.37% |
1.86% |
2.46% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
5.26% |
0.00% |
0.00% |
2.74% |
5.60% |
2.35% |
1.74% |
2.59% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
26.31% |
0.00% |
0.00% |
12.90% |
13.60% |
11.52% |
8.99% |
5.86% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
6.20% |
0.00% |
0.00% |
0.00% |
8.80% |
8.67% |
8.39% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
7.68 |
14 |
45 |
35 |
29 |
28 |
28 |
35 |
25 |
26 |
NOPAT Margin |
|
26.81% |
10.41% |
66.16% |
38.66% |
34.96% |
24.61% |
55.41% |
38.20% |
29.36% |
22.61% |
Net Nonoperating Expense Percent (NNEP) |
|
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.14% |
-0.10% |
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 |
|
73.23% |
88.47% |
33.70% |
60.31% |
65.80% |
75.45% |
44.59% |
61.55% |
70.50% |
76.96% |
Earnings before Interest and Taxes (EBIT) |
|
7.67 |
16 |
45 |
36 |
28 |
27 |
28 |
35 |
25 |
26 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
33 |
34 |
39 |
44 |
45 |
-1.94 |
25 |
6.48 |
26 |
30 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.73 |
0.00 |
0.00 |
0.87 |
0.86 |
0.89 |
0.92 |
0.90 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.73 |
0.00 |
0.00 |
0.87 |
0.86 |
0.89 |
0.92 |
0.90 |
Price to Revenue (P/Rev) |
|
0.00 |
3.84 |
3.63 |
4.59 |
3.98 |
3.27 |
3.47 |
5.83 |
5.84 |
3.55 |
Price to Earnings (P/E) |
|
0.00 |
13.26 |
11.71 |
10.33 |
9.17 |
8.52 |
9.85 |
10.44 |
11.11 |
10.71 |
Dividend Yield |
|
13.85% |
12.43% |
12.86% |
12.08% |
11.46% |
12.14% |
9.72% |
9.68% |
9.79% |
9.33% |
Earnings Yield |
|
0.00% |
7.54% |
8.54% |
9.68% |
10.90% |
11.73% |
10.15% |
9.58% |
9.00% |
9.34% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.88 |
0.00 |
0.00 |
0.92 |
0.90 |
0.92 |
0.95 |
0.93 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
10.99 |
0.00 |
0.00 |
8.24 |
8.47 |
14.61 |
14.96 |
8.76 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
19.14 |
0.00 |
0.00 |
22.99 |
25.23 |
40.87 |
27.30 |
28.40 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
35.41 |
0.00 |
0.00 |
21.28 |
23.74 |
25.95 |
27.72 |
26.11 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
35.77 |
0.00 |
0.00 |
21.35 |
23.80 |
25.88 |
27.82 |
26.17 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
38.47 |
0.00 |
0.00 |
8.72 |
7.02 |
25.43 |
0.00 |
71.45 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.65 |
0.00 |
0.00 |
88.12 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.47 |
0.00 |
1.50 |
0.00 |
0.00 |
1.36 |
1.29 |
1.41 |
1.48 |
1.37 |
Long-Term Debt to Equity |
|
0.77 |
0.00 |
0.84 |
0.00 |
0.00 |
0.80 |
0.91 |
0.90 |
1.14 |
1.13 |
Financial Leverage |
|
1.47 |
0.00 |
1.50 |
0.00 |
0.00 |
1.36 |
1.40 |
1.41 |
1.48 |
1.36 |
Leverage Ratio |
|
2.49 |
0.00 |
2.52 |
0.00 |
0.00 |
2.37 |
2.45 |
2.47 |
2.50 |
2.38 |
Compound Leverage Factor |
|
2.49 |
0.00 |
2.53 |
0.00 |
0.00 |
2.38 |
2.45 |
2.47 |
2.50 |
2.33 |
Debt to Total Capital |
|
59.55% |
0.00% |
60.04% |
0.00% |
0.00% |
57.58% |
56.40% |
58.56% |
59.62% |
57.79% |
Short-Term Debt to Total Capital |
|
28.49% |
0.00% |
26.64% |
0.00% |
0.00% |
23.61% |
16.69% |
21.32% |
13.74% |
10.01% |
Long-Term Debt to Total Capital |
|
31.06% |
0.00% |
33.40% |
0.00% |
0.00% |
33.98% |
39.71% |
37.24% |
45.88% |
47.78% |
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 |
|
0.40% |
0.00% |
0.35% |
0.00% |
0.00% |
0.38% |
0.39% |
0.37% |
0.19% |
0.18% |
Common Equity to Total Capital |
|
40.06% |
0.00% |
39.61% |
0.00% |
0.00% |
42.04% |
43.21% |
41.07% |
40.19% |
42.03% |
Debt to EBITDA |
|
0.00 |
0.00 |
13.05 |
0.00 |
0.00 |
14.32 |
15.73 |
25.99 |
17.12 |
17.61 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
12.75 |
0.00 |
0.00 |
13.76 |
14.78 |
24.40 |
16.60 |
16.85 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
7.26 |
0.00 |
0.00 |
8.45 |
11.08 |
16.53 |
13.17 |
14.56 |
Debt to NOPAT |
|
0.00 |
0.00 |
24.39 |
0.00 |
0.00 |
13.30 |
14.84 |
16.46 |
17.45 |
16.23 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
23.82 |
0.00 |
0.00 |
12.78 |
13.94 |
15.45 |
16.91 |
15.53 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
13.57 |
0.00 |
0.00 |
7.84 |
10.45 |
10.47 |
13.43 |
13.42 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.88% |
0.00% |
0.00% |
0.88% |
0.89% |
0.89% |
0.46% |
0.66% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-3,317 |
0.00 |
-3,304 |
35 |
29 |
-3,112 |
237 |
-3,311 |
-3,361 |
-55 |
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 |
|
-134.59 |
0.00 |
-107.30 |
0.00 |
0.00 |
0.00 |
7.65 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
2.85 |
0.00 |
-0.11 |
0.00 |
0.00 |
0.00 |
2.20 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.85 |
0.00 |
-0.11 |
0.00 |
0.00 |
0.00 |
2.20 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.08 |
0.00 |
0.00 |
0.11 |
0.10 |
0.06 |
0.06 |
0.11 |
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 |
|
3,325 |
0.00 |
3,349 |
0.00 |
0.00 |
3,140 |
3,140 |
3,346 |
3,387 |
3,220 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.16 |
0.00 |
0.00 |
0.22 |
0.10 |
0.13 |
0.13 |
0.11 |
Increase / (Decrease) in Invested Capital |
|
3,325 |
0.00 |
3,349 |
0.00 |
0.00 |
3,140 |
-209 |
3,346 |
3,387 |
81 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
2,949 |
0.00 |
0.00 |
2,903 |
2,840 |
3,082 |
3,219 |
3,001 |
Market Capitalization |
|
0.00 |
991 |
973 |
1,053 |
1,128 |
1,153 |
1,164 |
1,230 |
1,256 |
1,214 |
Book Value per Share |
|
$13.21 |
$0.00 |
$13.14 |
$0.00 |
$0.00 |
$13.01 |
$13.19 |
$12.93 |
$12.62 |
$12.55 |
Tangible Book Value per Share |
|
$13.21 |
$0.00 |
$13.14 |
$0.00 |
$0.00 |
$13.01 |
$13.19 |
$12.93 |
$12.62 |
$12.55 |
Total Capital |
|
3,325 |
0.00 |
3,349 |
0.00 |
0.00 |
3,140 |
3,140 |
3,346 |
3,387 |
3,220 |
Total Debt |
|
1,980 |
0.00 |
2,011 |
0.00 |
0.00 |
1,808 |
1,771 |
1,959 |
2,019 |
1,861 |
Total Long-Term Debt |
|
1,033 |
0.00 |
1,119 |
0.00 |
0.00 |
1,067 |
1,247 |
1,246 |
1,554 |
1,539 |
Net Debt |
|
1,931 |
0.00 |
1,964 |
0.00 |
0.00 |
1,738 |
1,663 |
1,840 |
1,957 |
1,781 |
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) |
|
0.17 |
-0.66 |
-0.04 |
-0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
1.46 |
-1.88 |
Net Nonoperating Obligations (NNO) |
|
1,980 |
0.00 |
2,011 |
0.00 |
0.00 |
1,808 |
1,771 |
1,959 |
2,019 |
1,861 |
Total Depreciation and Amortization (D&A) |
|
25 |
19 |
-5.86 |
7.88 |
17 |
-29 |
-2.79 |
-29 |
0.20 |
3.98 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.08 |
$0.14 |
$0.44 |
$0.35 |
$0.28 |
$0.27 |
$0.26 |
$0.32 |
$0.22 |
$0.26 |
Adjusted Weighted Average Basic Shares Outstanding |
|
100.83M |
100.20M |
100.94M |
100.94M |
100.95M |
101.12M |
103.66M |
106.89M |
107.85M |
106.57M |
Adjusted Diluted Earnings per Share |
|
$0.08 |
$0.16 |
$0.40 |
$0.32 |
$0.27 |
$0.25 |
$0.26 |
$0.31 |
$0.22 |
$0.24 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
114.09M |
115.43M |
123.59M |
127.02M |
123.18M |
123.49M |
122.44B |
125.76M |
126.78M |
125.46M |
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 |
|
100.94M |
100.94M |
100.94M |
100.94M |
101.44M |
102.88M |
106.29M |
107.85M |
107.85M |
107.85M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
5.37 |
14 |
45 |
35 |
20 |
28 |
28 |
35 |
25 |
18 |
Normalized NOPAT Margin |
|
18.74% |
10.41% |
66.16% |
38.66% |
23.94% |
24.61% |
55.41% |
38.20% |
29.36% |
15.77% |
Pre Tax Income Margin |
|
26.77% |
11.02% |
66.34% |
39.69% |
34.20% |
24.62% |
55.36% |
38.45% |
29.50% |
22.53% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.31 |
0.00 |
1.46 |
0.00 |
0.00 |
0.00 |
0.91 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.31 |
0.00 |
1.45 |
0.00 |
0.00 |
0.00 |
0.91 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.31 |
0.00 |
1.46 |
0.00 |
0.00 |
0.00 |
0.91 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.31 |
0.00 |
1.45 |
0.00 |
0.00 |
0.00 |
0.91 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
162.74% |
152.01% |
127.37% |
110.41% |
110.76% |
131.28% |
132.73% |
138.60% |
128.55% |
Augmented Payout Ratio |
|
0.00% |
162.74% |
152.01% |
127.37% |
110.41% |
110.76% |
131.28% |
132.73% |
138.60% |
128.55% |