Exchange: | NYSE |
Market Cap: | 18.783B |
Shares Outstanding: | 217.777M |
Sector: | Financial Services | |||||
Industry: | Insurance – Property & Casualty | |||||
CEO: | Mr. James S. Tisch | |||||
Full Time Employees: | 12280 | |||||
Address: |
|
|||||
Website: | https://www.loews.com |
Click to read more…
James Tisch: [ The transcript was presubmitted by Loews Corporation. No live call was conducted for the first quarter earnings call. ]
Good morning and welcome to our first quarter 2024 earnings report. Loews had an exceptional quarter, reporting net income of $457 million or $2.05 per share compared to net income of $375 million or $1.61 per share in the first quarter of 2023. The more-than-20% year-over-year increase in net income is due to strong results at CNA and Boardwalk, as well as higher net investment income at the parent company. While Jane will provide more details about our resultsin her remarks, I wanted to highlight CNA's stellar first quarter.
We were pleased to see that the company reported underlying underwriting income in excess of $200 million for the fourth quarter in a row. CNA's results also included a 16% year-over-year increase in net investment income due to higher reinvestment rates and improved LP and common stock results. While the LP and common stock portfolios are subject to yearly fluctuations, we expect higher yields in the fixed income portfolio to be a tailwind for the foreseeable future.
For the remainder of my remarks, I'd like to review three headlines: executive changes at Boardwalk Pipelines, new developments at Loews Hotels and share repurchases. A few weeks ago, Boardwalk announced that Stan Horton will retire as CEO in June and will be succeeded by Scott Hallam, who is currently the company's President and Chief Operating Officer.
Stan will retain his position on Boardwalk's Board of Directors and Scott will also join Boardwalk's Board. Stan joined Boardwalk in 2011 and has been instrumental in guiding the company through significant growth and transformation, establishing it as a key player in the midstream industry. We are deeply grateful for Stan's leadership and expertise, which -- in conjunction with the contributions of Boardwalk's talented management team and employees -- have transformed Boardwalk into the operationally and financially strong business that it is today. Stan led a team that invested in significant growth projects and new acquisitions. These projects resulted in substantial growth and significantly improved the quality of the company. In particular, Stan was responsible for identifying the natural gas liquids market as an attractive growth area and successfully building a large NGL transportation and storage business.
More recently, Stan also enhanced the quality and stability of Boardwalk's revenues by converting its customer base from mostly gas marketers and producers to mostly end users -- primarily power generators, LNG exporters and industrial companies. Finally, Stan achieved these remarkable results at Boardwalk while operating with the highest level of integrity. Loews could not have asked for a better or more collaborative partner. Stan has established a solid foundation for future success and is leaving Boardwalk with a deep bench of talent and a strong balance sheet.
Boardwalk's next leader, Scott Hallam, joined the company in September of 2023, bringing with him over two decades of upstream, midstream, and downstream experience in the natural gas and NGL industries. Prior to joining Boardwalk, Scott was a Senior Vice President at the Williams Companies and had held leadership roles in numerous areas such as Operations, Commercial, Engineering, Construction, Environmental and Safety. Over the past seven months, we have been impressed with Scott's leadership and knowledge of the pipeline industry. We are excited to work with Scott in his new role and are confident that Boardwalk will continue to excel under his leadership. Of course, it goes without saying that a business's performance is not solely dependent on the CEO.
Boardwalk has a fantastic management team that will continue to operate the business in partnership with Scott. Loews Hotels opened its much-anticipated 888-room property in Arlington, Texas this quarter. The Loews Arlington Hotel began welcoming customers on February 13th, and has already attracted substantial group business due to its prime location next to three professional sports stadiums and the National Medal of Honor Museum, scheduled to open in April of 2025.
The Loews Arlington contains about 250,000 square feet of best-in-class meeting and event space, including the largest ballroom in North Texas. In Orlando, construction continues on three new hotels with a combined total of 2,000 rooms in conjunction with the opening of Universal theme park's new "Epic Universe" campus. We are excited to announce the opening dates for the first two of those hotels, each of which will have 750 rooms.
The Universal Stella Nova Resort is expected to open in January of 2025, and the Universal Terra Luna Resort is expected to open in February of 2025. The third property under development, the Universal Grand Helios, will have 500 rooms and is expected to open later in 2025. We look forward to providing more details in the coming months. By the end of 2025, we anticipate Loews Hotels will manage and have a 50% interest in 11 properties in Orlando, with a combined total of 11,000 rooms.
Next, I want to give you an update on our recent share repurchases. Since the end of 2023 we spent $67 million to repurchase almost 900,000 shares, including just over 200,000 shares in the first quarter and just under 700,000 shares since the end of the first quarter. We slowed down the rate of share repurchases in the first quarter given that Loews's share price was at or near all-time highs.
For context, Loews shares are now trading about 25% higher than the average price of approximately $60 per share that we paid last year to repurchase 14 million shares. Share repurchases remain integral to our capital allocation strategy and we continue to believe that our stock trades at a discount to its intrinsic value.
Before I turn it over to Jane to discuss our first quarter results in greater detail, I am sad to report that Joe Rosenberg, Loews's long-time Chief Investment Strategist, passed away last Monday. When I arrived at Loews in June of 1977, my father said to Joe, "Take an hour and teach Jim the business." 47 years later I was still learning from him.
Joe was the consummate investor, proficient in investing in commodities, fixed income, currencies and stocks. He was a global thinker with a nose for value – and, much more often than not, that nose led to great investments. He loved talking about markets to anyone who had thoughts and insights to offer, and his Rolodex included the best in the investment business. Over the course of his 45-year tenure at Loews Corporation, Joe was a beloved mentor to many of us, and respected by all. He will be sorely missed.
Jane Wang: For the first quarter of 2024, Loews reported net income of $457 million or $2.05 per share, compared with net income of $375 million or $1.61 per share in last year's first quarter. This yearover-year increase was driven by higher income at CNA and Boardwalk, as well as higher investment income at the parent company.
Book value per share increased from $70.69 at the end of 2023 to $72.87 at the end of 2024's first quarter, and book value per share excluding AOCI increased from $81.92 at the end of 2023 to $83.68 at the end of the first quarter. These increases were driven by strong earnings in the first quarter. CNA had an excellent first quarter, contributing net income of $310 million to Loews, which represents an increase of $42 million compared to $268 million in the first quarter of last year. The year-over-year increase was driven by higher net investment income and higher underlying underwriting income, offset by greater catastrophe losses.
CNA's net investment income increased 16% compared to the first quarter of 2023 as a result of improved LP and common stock returns as well as favorable reinvestment rates on fixed income securities. LP and common stock income increased by $40 million over last year's first quarter. Fixed income results benefited from a more than 10-basis point increase in pre-tax yields to 4.7%. As Jim mentioned, CNA produced another quarter of robust underlying underwriting income, which was driven by continued profitable growth.
Net earned and net written Property & Casualty premiums increased by 9% and 6%, respectively, compared with the first quarter of 2023. Written premium growth was driven by four points of rate, two points of exposure growth and strong retention at 85%. CNA's combined ratio increased by 0.7 points to 94.6% in the first quarter of 2024 versus 93.9% in the first quarter of last year. That increase was driven by a 1.4-point increase in catastrophe losses, partially offset by favorable prior period development.
CNA's catastrophe losses of 3.8 points were more in line with typical first quarter losses compared to benign losses in last year's first quarter. The underlying combined ratio increased 0.2 points to 91.0%. During the first quarter of 2024 CNA also issued $500 million of ten-year notes at 5.125% to prefund the company's $550 million maturity in May of this year. Please refer to CNA's Investor Relations website for more details on their results.
Turning to our natural gas pipeline business, Boardwalk's EBITDA increased by $51 million to $307 million in the first quarter of 2024 compared to $256 million in the first quarter of 2023. The 20% increase in EBITDA was driven by higher recontracting rates for natural gas transportation and storage as well as greater product sales. The acquisition of Bayou Ethane and recently completed growth projects also contributed to the year-over-year increase.
Boardwalk contributed $121 million of net income to Loews in 2024's first quarter, which represents an increase of $35 million from $86 million in the first quarter of 2023. The increase in net income was smaller than the change in EBITDA due to higher depreciation expense from the company's acquisition of Bayou Ethane as well as recently completed growth projects. During the first quarter of 2024, Boardwalk also issued $600 million of notes at 5.625% in order to prefund an upcoming $600 million maturity in December of this year.
Loews Hotels reported Adjusted EBITDA of $80 million in the first quarter of 2024 compared to $86 million in the first quarter of 2023. The hotel company contributed $16 million of net income to Loews in the first quarter of 2024 versus $24 million in the prior year's first quarter. The main driver of the year-over-year decline was lower occupancy in Orlando due in part to ongoing renovations, partially offset by higher occupancy at city-center hotels as a result of the continued recovery in group travel. Results were impacted by greater depreciation and pre-opening expenses from the company's new property in Arlington.
Finally, at the parent company, Loews recorded after-tax investment income of $43 million in the first quarter of 2024, which represents an increase of $10 million compared to $33 million in last year's first quarter. The improvement was driven by higher returns on our common stock portfolio. From a cash flow perspective, Loewsreceived $606 million in dividends from CNA and $50 million of distributions from Boardwalk in the first quarter of 2024. Since the end of 2023, we repurchased about 900,000 shares of our common stock at a cost of approximately $67 million. Loews ended 2024's first quarter with $3.2 billion in cash and short-term investments.
Unknown Executive: Investor Q&A Every quarter, we encourage shareholders to send us questions in advance of earnings that they would like us to answer in our remarks. Please see below for the questions we have received, along with some additional questions we found relevant.
Jim, how will data centers impact natural gas demand and Boardwalk?
James Tisch: Growth in artificial intelligence has driven and should continue to drive a proliferation of data centers, creating a substantial uptick in U.S. electricity demand. Incremental demand from data centers also coincides with pressure on the grid from the adoption of electric cars and the onshoring of certain manufacturing facilities. Therefore, after more than a decade of stagnation, electricity demand may grow as much as 20% by the end of this decade. The increase in power demand cannot be met by renewables alone given issues with intermittency, land use and permitting new transmission lines. Therefore, new natural gas-fired power plants will need to be constructed. Boardwalk is already seeing attractive growth projects from new power plants that are being built near its pipeline system.
Unknown Executive: Jane, how has the higher interest rate environment impacted Loews Hotels?
Jane Wang: The higher interest rate environment has not materially impacted Loews Hotels' ability to refinance its properties, due in large part to its staggered maturities. That being said, the hotel company anticipates that higher rates may impact interest expense as loans mature. However, as the company replaces construction loans with permanent financing, it will likely benefit from lower spreads. It is important to keep in mind that while higher interest rates are a headwind for Loews Hotels, they are actually a tailwind for Loews Corp overall. As a 92% owner of CNA, Loews benefits from the higher rates that CNA earns on its $47 billion investment portfolio.
Unknown Executive: Jim, are there any updates on the Boardwalk litigation?
James Tisch: In December of 2022 the Delaware Supreme Court reversed the Delaware Court of Chancery's ruling in favor of the former Boardwalk minority unitholders. The Delaware Court of Chancery held oral arguments on April 12th regarding unresolved issues that the Delaware Supreme Court remanded back to the lower court. We expect a decision from the Chancery Court later this year. Loews has the ability to appeal any unfavorable decision back to the Delaware Supreme Court.
Subscribe now to gain full access to the earnings summary, 5 years analyst estimates and more exclusive content.
Subscribe NowWARNING: AI-generated summary.
While this is a phenomenal tool that can save you time and provide meaningful insights and key takeaways from the earnings call, it may contain inaccuracies or misinterpretations. For precise information, please refer to the original transcript.
(* All numbers are in thousands)
Fiscal Year | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue | 14,325,000 | 13,415,000 | 13,105,000 | 13,735,000 | 14,066,000 | 14,931,000 | 13,794,000 | 14,117,000 | 14,044,000 | 15,678,000 |
Cost Of Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit | 14,325,000 | 13,415,000 | 13,105,000 | 13,735,000 | 14,066,000 | 14,931,000 | 13,794,000 | 14,117,000 | 14,044,000 | 15,678,000 |
Research And Development Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General And Administrative Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling And Marketing Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling General And Administrative Expenses | 0 | 0 | 4,164,000 | 4,665,000 | 4,806,000 | 4,851,000 | 3,916,000 | 2,957,000 | 3,052,000 | 3,381,000 |
Other Expenses | 12,017,000 | 12,651,000 | 11,633,000 | 11,507,000 | 12,658,000 | -18,850,000 | -19,083,000 | -15,623,000 | 3,077,000 | -6,581,000 |
Operating Expenses | 12,017,000 | 12,651,000 | 11,633,000 | 11,507,000 | 12,658,000 | -18,850,000 | -19,083,000 | -15,623,000 | 3,077,000 | 6,581,000 |
Cost And Expenses | 12,515,000 | 13,171,000 | 12,169,000 | 12,153,000 | 13,232,000 | 13,812,000 | 15,258,000 | 11,935,000 | 12,663,000 | 13,682,000 |
Interest Income | 0 | 0 | 0 | 0 | 0 | 591,000 | 515,000 | 424,000 | 378,000 | 0 |
Interest Expense | 498,000 | 520,000 | 536,000 | 646,000 | 574,000 | 591,000 | 515,000 | 424,000 | 378,000 | 376,000 |
Depreciation And Amortization | 899,000 | 955,000 | 841,000 | 874,000 | 1,656,000 | 1,687,000 | 1,646,000 | 1,606,000 | 1,712,000 | 1,737,000 |
EBITDA | 2,445,000 | 1,692,000 | 2,251,000 | 2,854,000 | 2,250,000 | -2,976,000 | -4,555,000 | -991,000 | 1,161,000 | -1,656,000 |
Operating Income | 1,546,000 | 737,000 | 1,410,000 | 1,980,000 | 1,338,000 | -3,919,000 | -5,289,000 | -1,506,000 | 652,000 | -2,194,000 |
Total Other Income Expenses Net | 4,896,000 | 4,699,000 | 3,996,000 | 4,443,000 | 4,994,000 | 5,038,000 | 3,825,000 | 3,688,000 | 729,000 | 4,079,000 |
income Before Tax | 1,810,000 | 244,000 | 936,000 | 1,582,000 | 834,000 | 1,119,000 | -1,464,000 | 2,182,000 | 1,381,000 | 1,996,000 |
Income Tax Expense | 457,000 | -43,000 | 220,000 | 170,000 | 128,000 | 248,000 | -173,000 | 479,000 | 278,000 | 451,000 |
Net Income | 591,000 | 260,000 | 654,000 | 1,164,000 | 636,000 | 932,000 | -1,291,000 | 1,562,000 | 822,000 | 1,434,000 |
Eps | 1.550 | 0.760 | 1.930 | 3.460 | 1.990 | 3.080 | -4.610 | 6.080 | 3.390 | 6.300 |
Eps Diluted | 1.550 | 0.720 | 1.930 | 3.450 | 1.990 | 3.070 | -4.610 | 6.060 | 3.380 | 6.290 |
Weighted Average Shares Outstanding | 381,920 | 339,897.547 | 337,950 | 336,610 | 319,060 | 302,700 | 280,320 | 259,670 | 242,830 | 227,480 |
Weighted Average Shares Outstanding Diluted | 382,550 | 362,690 | 338,310 | 337,500 | 319,930 | 303,350 | 280,320 | 260,200 | 243,280 | 227,810 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Fiscal Year | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Cash And Cash Equivalents | 364,000 | 440,000 | 327,000 | 472,000 | 405,000 | 336,000 | 478,000 | 621,000 | 532,000 | 399,000 |
Short Term Investments | 46,779,000 | 44,391,000 | 45,658,000 | 46,130,000 | 43,411,000 | 46,815,000 | 49,278,000 | 49,233,000 | 42,481,000 | 44,821,000 |
Cash And Short Term Investments | 47,143,000 | 44,831,000 | 45,985,000 | 46,602,000 | 43,816,000 | 47,151,000 | 49,756,000 | 49,854,000 | 43,013,000 | 45,220,000 |
Net Receivables | 7,358,000 | 7,633,000 | 7,234,000 | 7,200,000 | 7,566,000 | 7,280,000 | 7,452,000 | 8,896,000 | 9,000,000 | 9,214,000 |
Inventory | 0 | 0 | 0 | 0 | 0 | -9,816,000 | -9,986,000 | -10,915,000 | -59,577,000 | -62,419,000 |
Other Current Assets | -54,137,000 | -52,024,000 | -52,892,000 | -53,330,000 | -49,684,000 | 9,816,000 | 9,986,000 | 10,915,000 | 10,374,000 | 10,134,000 |
Total Current Assets | 364,000 | 440,000 | 327,000 | 472,000 | 1,698,000 | 54,431,000 | 57,208,000 | 58,750,000 | 2,810,000 | 2,149,000 |
Property Plant Equipment Net | 15,611,000 | 15,477,000 | 15,230,000 | 15,427,000 | 15,511,000 | 15,568,000 | 10,451,000 | 9,888,000 | 10,027,000 | 10,718,000 |
Goodwill | 374,000 | 351,000 | 346,000 | 659,000 | 665,000 | 767,000 | 785,000 | 349,000 | 346,000 | 347,000 |
Intangible Assets | 682,000 | 351,000 | 742,000 | 638,000 | 611,000 | 647,000 | 610,000 | 109,000 | 111,000 | 151,000 |
Goodwill And Intangible Assets | 374,000 | 351,000 | 346,000 | 1,297,000 | 1,276,000 | 1,414,000 | 1,395,000 | 458,000 | 457,000 | 498,000 |
Long Term Investments | 51,301,000 | 48,576,000 | 50,028,000 | 51,281,000 | 47,285,000 | 50,178,000 | 52,679,000 | 52,847,000 | 45,644,000 | 48,246,000 |
Tax Assets | 379,000 | 101,000 | 636,000 | 749,000 | 715,000 | 456,000 | 225,000 | 150,000 | 141,000 | 94,000 |
Other Non Current Assets | 10,338,000 | 11,084,000 | 10,027,000 | 10,360,000 | 11,831,000 | -456,000 | -225,000 | -150,000 | -141,000 | -59,462,000 |
Total Non Current Assets | 78,003,000 | 75,589,000 | 76,267,000 | 79,114,000 | 76,618,000 | 67,160,000 | 64,525,000 | 63,193,000 | 56,128,000 | 94,000 |
Other Assets | 0 | 0 | 0 | 0 | 0 | -39,348,000 | -41,497,000 | -40,317,000 | 16,556,000 | 76,954,000 |
Total Assets | 78,367,000 | 76,029,000 | 76,594,000 | 79,586,000 | 78,316,000 | 82,243,000 | 80,236,000 | 81,626,000 | 75,494,000 | 79,197,000 |
Account Payables | 673,000 | 567,000 | 150,000 | 60,000 | 42,000 | 108,000 | 92,000 | 90,000 | 133,000 | 79,000 |
Short Term Debt | 335,000 | 1,040,000 | 110,000 | 280,000 | 17,000 | 77,000 | 37,000 | 93,000 | 854,000 | 1,084,000 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,714,000 | -1,163,000 |
Other Current Liabilities | 47,746,000 | 47,318,000 | 47,503,000 | 48,789,000 | 48,380,000 | -185,000 | -129,000 | -183,000 | -133,000 | 102,000 |
Total Current Liabilities | 48,754,000 | 48,925,000 | 47,763,000 | 49,129,000 | 48,439,000 | 185,000 | 129,000 | 183,000 | 5,568,000 | 102,000 |
Long Term Debt | 10,333,000 | 9,543,000 | 10,668,000 | 11,253,000 | 11,359,000 | 11,456,000 | 10,072,000 | 8,986,000 | 8,165,000 | 7,919,000 |
Deferred Revenue Non Current | 0 | 0 | 0 | 0 | 3,402,000 | 3,779,000 | 4,023,000 | 4,503,000 | 4,714,000 | 4,694,000 |
Deferred Tax Liabilities Non Current | 893,000 | 382,000 | 636,000 | 749,000 | 841,000 | 1,168,000 | 1,065,000 | 1,079,000 | 243,000 | 398,000 |
Other Non Current Liabilities | -893,000 | -405,000 | -636,000 | -749,000 | -4,243,000 | -16,403,000 | -15,160,000 | -14,568,000 | -11,201,000 | -11,135,000 |
Total Non Current Liabilities | 10,333,000 | 9,520,000 | 10,668,000 | 11,253,000 | 11,359,000 | 16,403,000 | 15,160,000 | 14,568,000 | 1,921,000 | 1,876,000 |
Other Liabilities | -5,370,000 | -5,226,000 | -5,198,000 | -5,362,000 | -2,868,000 | 43,725,000 | 45,766,000 | 47,700,000 | 52,527,000 | 60,694,000 |
Capital Lease Obligations | 0 | 14,000 | 14,000 | 15,000 | 15,000 | 593,000 | 445,000 | 306,000 | 402,000 | 332,000 |
Total Liabilities | 53,717,000 | 53,219,000 | 53,233,000 | 55,020,000 | 56,930,000 | 60,313,000 | 61,055,000 | 62,451,000 | 60,016,000 | 62,672,000 |
Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock | 4,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 2,000 | 2,000 | 2,000 |
Retained Earnings | 15,515,000 | 14,731,000 | 15,196,000 | 16,096,000 | 15,773,000 | 15,823,000 | 14,150,000 | 14,776,000 | 15,144,000 | 15,617,000 |
Accumulated Other Comprehensive Income Loss | 280,000 | -357,000 | -223,000 | -26,000 | -880,000 | -68,000 | 581,000 | 186,000 | -3,284,000 | -2,497,000 |
Other Total Stockholders Equity | 3,481,000 | 3,184,000 | 3,187,000 | 3,131,000 | 3,622,000 | 3,361,000 | 3,126,000 | 2,882,000 | 2,736,000 | 2,582,000 |
Total Stockholders Equity | 19,280,000 | 17,561,000 | 18,163,000 | 19,204,000 | 18,518,000 | 19,119,000 | 17,860,000 | 17,846,000 | 14,598,000 | 15,704,000 |
Total Equity | 24,650,000 | 22,810,000 | 23,361,000 | 24,566,000 | 21,386,000 | 21,930,000 | 19,181,000 | 19,175,000 | 15,478,000 | 16,525,000 |
Total Liabilities And Stockholders Equity | 78,367,000 | 76,029,000 | 76,594,000 | 79,586,000 | 78,316,000 | 82,243,000 | 80,236,000 | 81,626,000 | 75,494,000 | 79,197,000 |
Minority Interest | 5,370,000 | 5,249,000 | 5,198,000 | 5,362,000 | 2,868,000 | 2,811,000 | 1,321,000 | 1,329,000 | 880,000 | 821,000 |
Total Liabilities And Total Equity | 78,367,000 | 76,029,000 | 76,594,000 | 79,586,000 | 78,316,000 | 82,243,000 | 80,236,000 | 81,626,000 | 75,494,000 | 79,197,000 |
Total Investments | 52,032,000 | 49,400,000 | 50,711,000 | 52,226,000 | 48,186,000 | 51,250,000 | 53,844,000 | 53,938,000 | 46,768,000 | 49,369,000 |
Total Debt | 10,668,000 | 10,583,000 | 10,778,000 | 11,533,000 | 11,376,000 | 11,533,000 | 10,109,000 | 9,079,000 | 9,019,000 | 9,003,000 |
Net Debt | 10,304,000 | 10,143,000 | 10,451,000 | 11,061,000 | 10,971,000 | 11,197,000 | 9,631,000 | 8,458,000 | 8,487,000 | 8,604,000 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Fiscal Year | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 962,000 | 287,000 | 716,000 | 1,412,000 | 706,000 | 871,000 | -1,291,000 | 1,703,000 | 1,103,000 | 1,545,000 |
Depreciation And Amortization | 899,000 | 955,000 | 841,000 | 874,000 | 912,000 | 943,000 | 734,000 | 515,000 | 509,000 | 538,000 |
Deferred Income Tax | 11,000 | -225,000 | 102,000 | -47,000 | 86,000 | 70,000 | -235,000 | 213,000 | 5,000 | 127,000 |
Stock Based Compensation | 12,000 | 14,000 | 32,000 | 33,000 | 35,000 | 37,000 | 37,000 | 33,000 | 34,000 | 36,000 |
Change In Working Capital | 285,000 | 1,270,000 | -320,000 | 218,000 | 1,843,000 | -211,000 | 385,000 | 926,000 | 1,301,000 | 1,708,000 |
Accounts Receivables | 738,000 | 120,000 | 24,000 | 93,000 | -131,000 | 114,000 | -425,000 | -1,409,000 | -316,000 | -268,000 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital | 285,000 | 1,270,000 | -320,000 | 218,000 | 1,843,000 | -325,000 | 810,000 | 2,335,000 | 1,617,000 | 1,976,000 |
Other Non Cash Items | 201,000 | 122,000 | 46,000 | 124,000 | 2,000 | -2,000 | -6,000 | -10,000 | 362,000 | 109,000 |
Net Cash Provided By Operating Activities | 2,990,000 | 3,547,000 | 2,253,000 | 2,590,000 | 4,222,000 | 1,741,000 | 1,745,000 | 2,623,000 | 3,314,000 | 3,907,000 |
Investments In Property Plant And Equipment | -2,753,000 | -1,555,000 | -1,450,000 | -1,031,000 | -995,000 | -1,041,000 | -710,000 | -482,000 | -660,000 | -686,000 |
Acquisitions Net | 479,000 | -138,000 | 223,000 | -1,098,000 | 126,000 | 427,000 | 181,000 | 364,000 | -229,000 | -572,000 |
Purchases Of Investments | -9,448,000 | -8,737,000 | -9,827,000 | -9,232,000 | -10,785,000 | -8,661,000 | -10,721,000 | -9,752,000 | -10,142,000 | -6,989,000 |
Sales Maturities Of Investments | 10,324,000 | 8,662,000 | 8,709,000 | 9,079,000 | 10,439,000 | 8,782,000 | 10,446,000 | 8,596,000 | 8,776,000 | 5,680,000 |
Other Investing Activites | -72,000 | -167,000 | 158,000 | -373,000 | -229,000 | -178,000 | -610,000 | 87,000 | -92,000 | -178,000 |
Net Cash Used For Investing Activites | -1,470,000 | -1,935,000 | -2,187,000 | -2,655,000 | -1,444,000 | -671,000 | -1,414,000 | -1,187,000 | -2,347,000 | -2,745,000 |
Debt Repayment | -2,269,000 | -101,000 | -3,418,000 | -2,411,000 | -1,043,000 | -1,956,000 | -1,726,000 | -1,193,000 | -640,000 | -878,000 |
Common Stock Issued | 6,000 | 121,000 | 3,614,000 | 3,067,000 | 865,000 | 2,076,000 | 2,659,000 | 1,199,000 | 0 | 778,000 |
Common Stock Repurchased | -622,000 | -1,265,000 | -134,000 | -216,000 | -2,530,000 | -1,051,000 | -923,000 | -1,136,000 | -729,000 | -849,000 |
Dividends Paid | -95,000 | -90,000 | -84,000 | -84,000 | -80,000 | -76,000 | -70,000 | -65,000 | -61,000 | -57,000 |
Other Financing Activites | 1,538,000 | -69,000 | -144,000 | -155,000 | -47,000 | -137,000 | -138,000 | -94,000 | 393,000 | -294,000 |
Net Cash Used Provided By Financing Activities | -1,442,000 | -1,525,000 | -166,000 | 201,000 | -2,835,000 | -1,144,000 | -198,000 | -1,289,000 | -1,037,000 | -1,300,000 |
Effect Of Forex Changes On Cash | -8,000 | -11,000 | -13,000 | 9,000 | -10,000 | 5,000 | 9,000 | -4,000 | -19,000 | 5,000 |
Net Change In Cash | 70,000 | 76,000 | -113,000 | 145,000 | -67,000 | -69,000 | 142,000 | 143,000 | -89,000 | -133,000 |
Cash At End Of Period | 364,000 | 440,000 | 327,000 | 472,000 | 405,000 | 336,000 | 478,000 | 621,000 | 532,000 | 399,000 |
Cash At Beginning Of Period | 294,000 | 364,000 | 440,000 | 327,000 | 472,000 | 405,000 | 336,000 | 478,000 | 621,000 | 532,000 |
Operating Cash Flow | 2,990,000 | 3,547,000 | 2,253,000 | 2,590,000 | 4,222,000 | 1,741,000 | 1,745,000 | 2,623,000 | 3,314,000 | 3,907,000 |
Capital Expenditure | -2,753,000 | -1,555,000 | -1,450,000 | -1,031,000 | -995,000 | -1,041,000 | -710,000 | -482,000 | -660,000 | -686,000 |
Free Cash Flow | 237,000 | 1,992,000 | 803,000 | 1,559,000 | 3,227,000 | 700,000 | 1,035,000 | 2,141,000 | 2,654,000 | 3,221,000 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Revenue (TTM) : | 15.855B | P/S (TTM) : | 1.4 | |
Net Income (TTM) : | 1.434B | P/E (TTM) : | 11.3 | |
Enterprise Value (TTM) : | 27.732B | EV/FCF (TTM) : | 11.69 | |
Dividend Yield (TTM) : | 0 | Payout Ratio (TTM) : | 0.03 | |
ROE (TTM) : | 0.1 | ROIC (TTM) : | 0.03 | |
SG&A/Revenue (TTM) : | 0 | R&D/Revenue (TTM) : | 0 | |
Net Debt (TTM) : | 8.986B | Debt/Equity (TTM) | 0.55 | P/B (TTM) : | 1.09 | Current Ratio (TTM) : | 0.02 |
Trading Metrics:
Open: | 86.35 | Previous Close: | 86.08 | |
Day Low: | 86.02 | Day High: | 86.7 | |
Year Low: | 71.45 | Year High: | 87.45 | |
Price Avg 50: | 83.94 | Price Avg 200: | 79.13 | |
Volume: | 398248 | Average Volume: | 763027 |