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