Exchange: | NYSE |
Market Cap: | 426.682M |
Shares Outstanding: | 34.661M |
Sector: | Energy | |||||
Industry: | Oil & Gas Refining & Marketing | |||||
CEO: | Mr. Jeffrey M. Woosnam | |||||
Full Time Employees: | 3052 | |||||
Address: |
|
|||||
Website: | https://www.stargrouplp.com |
Click to read more…
Operator: Good day, and welcome to the Star Group Fiscal 2024 Second Quarter Results Conference Call. [Operator Instructions] Please note this event is being recorded. I would now like to turn the conference over to Chris Witty, Investor Relations Adviser. Please go ahead, sir.
Chris Witty: Thank you, and good morning. With me on the call today are Jeff Woosnam, President and Chief Executive Officer; and Rich Ambury, Chief Financial Officer. I would now like to provide a brief safe harbor statement. This conference call may include forward-looking statements that represent the company's expectations and beliefs concerning future events that involve risks and uncertainties and may cause the company's actual performance to be materially different from the performance indicated or implied by such statements. All statements other than statements of historical facts included in this conference call are forward-looking statements. Although the company believes that the expectations reflected in such forward-looking statements are reasonable, it can give no assurance that such expectations will prove to have been correct. Important factors that could cause actual results to differ materially from the company's expectations are disclosed in this conference call, the company's annual report on Form 10-K for the fiscal year ended September 30, 2023, and the company's other filings with the SEC. All subsequent written and oral forward-looking statements attributable to the company or persons acting on its behalf are expressly qualified in their entirety by the cautionary statements. Unless otherwise required by law, the company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise after the date of this conference call. I'd now like to turn the call over to Jeff Woosnam. Jeff?
Jeffrey Woosnam: Thanks, Chris, and good morning, everyone. Thank you for joining us to discuss our second quarter and fiscal year-to-date results. Temperatures in the second quarter were 15.2% warmer than normal throughout Star's footprint. While slightly colder than the same period last year, it was unfortunately not enough to drive higher delivery volumes. However, we were able to move the impact on adjusted EBITDA, even with a lower weather hedge benefit and some ongoing inflationary pressures, by improving per gallon margins and employing solid expense control. We also kept net customer attrition at modest levels during the quarter and, as previously noted, closed on 2 strategic acquisitions in February on Long Island, giving us a total of 4 transactions thus far in the current fiscal year. Our team has remained very busy evaluating various heating oil and propane opportunities that align with our goal of strengthening and broadening our portfolio of brands. Through the first 6 months of fiscal 2024, temperatures were 0.2% warmer than the same period last year and 14.7% warmer than normal. While there is nothing we can do to control the weather, we believe our team is quite adept at adjusting to it and making the most of the conditions. An area of note is the year-over-year improvement we've made in service and equipment installation profitability, which has been an area of focus for us. I'm quite pleased with our progress, which I believe is evidence of the quality of service that we provide, and certainly a direct result of the hard work and dedication of our employees. With the heating season now behind us, we believe we are well positioned for the remainder of fiscal 2024, as well as the opportunities that summer brings to further invest in our people and business development activities. With that, I'll turn the call over to Rich to provide additional comments on the quarter's results. Rich?
Richard Ambury: Thanks, Jeff, and good morning, everyone. For the second quarter, our home heating oil and propane volume decreased by 4 million gallons, or roughly 3%, to 117 million gallons, as the additional volume provided from acquisitions and colder weather was more than offset by net customer attrition and other factors. Temperatures for the fiscal 2024 second quarter were 7% colder than last year, but still 15% warmer than normal. Our product gross profit increased by $3 million, or 1.5%, to $206 million, as an increase in per gallon margins was reduced by the 3% decline in home heating oil and propane volume sold. Delivery and branch expenses increased by $8 million year-over-year, of which $6.4 million was attributable to our weather hedging program. In the second quarter of fiscal 2024, we recorded a benefit of $6.5 million under our weather hedge, compared to a benefit of $12.5 million recorded in the comparable period last year. Recent acquisitions accounted for an increase of $1.8 million in operating expenses. We posted a net income of $68 million in the second quarter of fiscal 2024, or $6 million more than the prior year period, reflecting the after-tax impact of a noncash, favorable change in the fair value of derivative instruments of $15 million, and a $6 million decrease in adjusted EBITDA. Adjusted EBITDA declined by $6 million to $96 million, as an increase in home heating oil and propane per gallon margins was more than offset by the 4 million gallon decrease in home heating oil and propane volume sold, and a $6.4 million decline in our weather hedge benefit. Turning to the results for the first half of fiscal 2024, our home heating oil and propane volume declined by 13 million gallons, or 6%, to 197 million gallons, again as the additional volume provided from acquisitions was reduced by slightly warmer temperatures, net customer attrition, and other factors. Temperatures for the first half of fiscal 2024 were just 0.2% warmer than last year and 15% warmer than normal. Our product gross profit decreased by $3 million, or 1%, to $351 million, as the impact of higher home heating oil and propane per gallon margins was largely offset by lower motor fuel gross profit and a 6% decline in home heating oil and propane volume. Delivery, branch, and G&A expenses rose by $4.8 million year-over-year, of which $5 million was attributable to our weather hedging program. In fiscal 2024, we recorded a benefit of $7.5 million under our weather hedge, compared to a $12.5 million benefit recorded in the first half of fiscal 2023. We had net income of $81 million for the first 6 months of fiscal 2024, or $6 million higher than the prior year period, largely due to the after-tax impact of a noncash favorable change in the fair value of derivative instruments of $13 million, partially offset by a decrease in adjusted EBITDA of $6 million. Adjusted EBITDA declined by $6 million to $145 million as an increase in home heating oil and propane per gallon margins was more than offset by a 13 million gallon decrease in home heating oil and propane volume sold and a $5 million decline in the weather hedge benefit year-over-year. The decrease in adjusted EBITDA of $6 million was muted by a $2 million favorable change in net interest expense. As a result, our after-tax cash flow declined by approximately $2.7 million. And we'd like everyone to note that for fiscal 2025, we have put in $15 million of weather hedges. If we had the same amount of coverage in place during 2024 and the same temperatures, we would have been paid an additional $7.5 million more in fiscal 2024 for a total of $15 million under the weather hedges. And with that, I'll turn the call back to Jeff.
Jeffrey Woosnam: Thanks, Rich. At this time, we're pleased to address any questions you may have. Anthony, please open the phone lines for questions.
Operator: [Operator Instructions] Our first question will come from Tim Mullen with Laurelton Management.
Timothy Mullen: First, just given the larger size of the acquisitions that you've completed more recently, I was just wondering if you could provide any color on those businesses in terms of their strategic objective. I mean, obviously, from a geographical standpoint, they seem like natural fits for you all, but just wanted to see if you could provide any color, types of customers, product fit, any financial information regarding the acquisitions.
Jeffrey Woosnam: Sure. So, we closed on 2 acquisitions in November. Both of those were heating oil acquisitions, smaller opportunities that are tuck-ins to our existing New Jersey operations, and then we closed on 2 businesses in February -- in early February, 1 was a propane business and the other 1 a heating oil business, as I mentioned, both located in Long Island.
Timothy Mullen: I know typically you don't like to give any financial information, but is there any color you can provide on multiples or kind of anything along those lines?
Richard Ambury: No, not at this time.
Timothy Mullen: Okay. And then, just when you think about the business more kind of on a medium and longer-term basis, how do you think about the possibility of homes transitioning away from using home heating oil as their energy source, and does that impact M&A strategy or how you think about organic growth?
Jeffrey Woosnam: Yes. I guess what I'd say is, I don't want to necessarily comment on specific state or federal legislation and how that might impact our business long-term. We as a business and as an industry feel like we've made a very strong commitment to bioheat, which is a blend of renewable biodiesel and ultra-low-sulfur heating oil, and have increased our sales of that product and have committed to continue to do that. We all have, I guess, our views on the whole energy transition and how quickly it's going to occur, but we feel like we're properly positioned to deal with those changes.
Operator: [Operator Instructions] Our next question will come from Michael Prouting with 10K Capital.
Michael Prouting: Yes. I had a question related actually to the prior questions on acquisitions. It seems like the pace of acquisitions has picked up recently. Jeff, I'm just wondering if that's a reflection of sellers being or rather [ harnessing ] more willing to sell. And then, I guess, related to that, even though you might not want to comment on the valuations of the acquisitions you've closed, I'm just wondering what you're seeing in the market as far as multiples are concerned, and I guess also related to the prior question, if multiples are reflecting both the warmer weather environment as well as transition risks.
Jeffrey Woosnam: Sure, Michael. Yes. So, our team has been very busy. As I mentioned, we've closed on 4 transactions already this year that we feel are high quality. What I'd say is, it kind of goes ebbs and flows, the activity level and the businesses that are on the market. What I would note is that what we've been evaluating more recently over the last 6 months have been what we would consider some very high-quality businesses that seem to be a very good fit for us. And it's hard to predict what is actually going to come to fruition from that. We have to go through our process. We're going to remain very disciplined in that regard. And we'll just have to see how that plays out. I have not seen multiples depressed in any way as a result of weather. And we typically, when we're evaluating a business, we'll kind of normalize the results when we value the business.
Operator: [Operator Instructions] At this point, there appears to be no further questions in the queue, so I'll turn it back to Mr. Woosnam for any closing remarks.
Jeffrey Woosnam: Well, thank you for taking the time to join us today and for your ongoing interest in Star Group. We look forward to sharing our 2024 fiscal third quarter results in August. Thank you, everyone.
Operator: The conference is now concluded. Thank you for attending today's presentation. You may now disconnect.
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 | 1,961,724 | 1,674,291 | 1,161,338 | 1,323,555 | 1,677,837 | 1,753,872 | 1,467,458 | 1,497,086 | 2,006,558 | 1,952,862 |
Cost Of Revenue | 1,576,935 | 1,228,518 | 795,371 | 942,938 | 1,246,070 | 1,299,067 | 1,027,061 | 1,052,917 | 1,554,926 | 1,514,461 |
Gross Profit | 384,789 | 445,773 | 365,967 | 380,617 | 431,767 | 454,805 | 440,397 | 444,169 | 451,632 | 438,401 |
Research And Development Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General And Administrative Expenses | 22,592 | 43,704 | 23,366 | 24,998 | 24,227 | 28,414 | 25,072 | 25,096 | 24,882 | 25,780 |
Selling And Marketing Expenses | 282,646 | 309,025 | 276,493 | 306,534 | 357,580 | 369,033 | 323,373 | 327,910 | 353,517 | 353,614 |
Selling General And Administrative Expenses | 22,592 | 43,704 | 23,366 | 24,998 | 24,227 | 28,414 | 25,072 | 25,096 | 24,882 | 25,780 |
Other Expenses | 282,646 | 309,025 | 276,493 | 306,534 | 7,043 | 369,033 | 323,373 | 327,910 | 353,517 | 0 |
Operating Expenses | 305,238 | 352,729 | 299,859 | 331,532 | 381,807 | 397,447 | 348,445 | 353,006 | 378,399 | 379,394 |
Cost And Expenses | 1,882,173 | 1,581,247 | 1,095,230 | 1,274,470 | 1,627,877 | 1,696,514 | 1,375,506 | 1,405,923 | 1,933,325 | 1,893,855 |
Interest Income | 50 | 0 | 0 | 0 | 0 | 12,196 | 10,701 | 8,788 | 11,427 | 0 |
Interest Expense | 16,904 | 14,059 | 7,485 | 6,775 | 8,716 | 11,164 | 9,702 | 7,816 | 10,472 | 15,532 |
Depreciation And Amortization | 23,237 | 26,748 | 26,530 | 27,882 | 31,575 | 32,901 | 34,623 | 33,485 | 32,598 | 32,350 |
EBITDA | 108,106 | 95,982 | 67,940 | 51,858 | 60,415 | 61,431 | 89,000 | 93,090 | 76,784 | 96,872 |
Operating Income | 79,855 | 93,613 | 87,404 | 55,332 | 66,068 | 27,498 | 53,378 | 58,633 | 43,231 | 62,545 |
Total Other Income Expenses Net | -6,566 | -11,532 | 18,217 | 2,193 | 18,451 | -2,344 | 23,165 | 62,779 | 5,795 | -1,977 |
income Before Tax | 61,399 | 70,391 | 78,672 | 47,276 | 63,107 | 25,154 | 76,543 | 121,412 | 49,026 | 45,929 |
Income Tax Expense | 25,315 | 32,835 | 33,738 | 20,376 | 7,602 | 7,517 | 20,625 | 33,675 | 13,738 | 13,984 |
Net Income | 32,889 | 34,238 | 40,400 | 25,986 | 49,165 | 17,637 | 55,918 | 87,737 | 35,288 | 31,945 |
Eps | 0.570 | 0.590 | 0.700 | 0.460 | 0.900 | 0.350 | 1.070 | 1.820 | 0.850 | 0.810 |
Eps Diluted | 0.570 | 0.590 | 0.700 | 0.460 | 0.900 | 0.350 | 1.070 | 1.820 | 0.850 | 0.810 |
Weighted Average Shares Outstanding | 57,476 | 57,285 | 57,022 | 55,888 | 54,764 | 50,814 | 45,656 | 40,553 | 37,384 | 35,694 |
Weighted Average Shares Outstanding Diluted | 57,476 | 57,285 | 57,022 | 55,888 | 54,764 | 50,814 | 45,656 | 40,553 | 37,384 | 35,694 |
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 | 48,999 | 100,508 | 139,188 | 52,458 | 14,531 | 4,899 | 56,911 | 4,767 | 14,620 | 45,191 |
Short Term Investments | 0 | 0 | 3,987 | 5,932 | 17,710 | 0 | 0 | 26,222 | 16,823 | 10,660 |
Cash And Short Term Investments | 48,999 | 100,508 | 139,188 | 52,458 | 14,531 | 4,899 | 56,911 | 4,767 | 14,620 | 45,191 |
Net Receivables | 123,800 | 89,230 | 78,650 | 96,603 | 132,668 | 120,245 | 83,594 | 99,680 | 138,252 | 114,079 |
Inventory | 59,240 | 55,671 | 45,894 | 59,596 | 56,377 | 64,788 | 50,256 | 61,183 | 83,557 | 56,463 |
Other Current Assets | 64,426 | 63,902 | 31,126 | 32,584 | 53,161 | 36,898 | 35,584 | 56,362 | 51,834 | 28,308 |
Total Current Assets | 296,465 | 309,311 | 294,858 | 241,241 | 256,737 | 226,830 | 226,345 | 221,992 | 288,263 | 254,701 |
Property Plant Equipment Net | 67,419 | 68,123 | 70,410 | 79,673 | 87,618 | 98,239 | 193,271 | 194,962 | 201,179 | 196,047 |
Goodwill | 209,331 | 211,045 | 212,760 | 225,915 | 228,436 | 244,574 | 240,327 | 253,398 | 254,110 | 262,103 |
Intangible Assets | 100,783 | 107,317 | 97,656 | 105,218 | 98,444 | 107,688 | 90,293 | 95,474 | 84,510 | 76,306 |
Goodwill And Intangible Assets | 310,114 | 318,362 | 310,416 | 331,133 | 326,880 | 352,262 | 330,620 | 348,872 | 338,620 | 338,409 |
Long Term Investments | -38,141 | -37,832 | 0 | 11,777 | 45,419 | 58,490 | 71,927 | 71,743 | 68,263 | 70,967 |
Tax Assets | 38,141 | 37,832 | 5,353 | 9,843 | 13,067 | -41,855 | -71,927 | -71,743 | -68,263 | -70,967 |
Other Non Current Assets | 11,109 | 11,236 | 11,933 | 250 | 250 | 58,740 | 88,380 | 88,037 | 84,413 | 86,321 |
Total Non Current Assets | 388,642 | 397,721 | 398,112 | 432,676 | 473,234 | 525,876 | 612,271 | 631,871 | 624,212 | 620,777 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 685,107 | 707,032 | 692,970 | 673,917 | 729,971 | 752,706 | 838,616 | 853,863 | 912,475 | 875,478 |
Account Payables | 21,644 | 25,322 | 25,690 | 26,739 | 35,796 | 33,973 | 30,827 | 37,291 | 49,061 | 35,609 |
Short Term Debt | 102,934 | 10,000 | 16,200 | 10,000 | 9,000 | 33,000 | 32,139 | 42,685 | 49,862 | 38,825 |
Tax Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue | 116,496 | 122,626 | 141,892 | 126,856 | 121,956 | 129,483 | 141,901 | 143,800 | 156,413 | 174,723 |
Other Current Liabilities | 12,358 | 120,564 | 106,140 | 108,738 | 116,436 | 129,101 | 139,988 | 121,221 | 125,744 | 115,724 |
Total Current Liabilities | 253,432 | 278,512 | 289,922 | 272,333 | 283,188 | 325,557 | 344,855 | 344,997 | 381,080 | 364,881 |
Long Term Debt | 124,572 | 90,000 | 76,300 | 65,717 | 91,780 | 120,447 | 195,713 | 176,404 | 233,094 | 204,927 |
Deferred Revenue Non Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non Current | 25,181 | 21,524 | 0 | 6,140 | 21,206 | 20,116 | 17,227 | 29,014 | 25,620 | 25,771 |
Other Non Current Liabilities | 8,677 | 27,110 | 25,255 | 23,659 | 24,012 | 25,746 | 25,001 | 25,244 | 14,766 | 16,175 |
Total Non Current Liabilities | 158,430 | 138,634 | 101,555 | 95,516 | 136,998 | 166,309 | 237,941 | 230,662 | 273,480 | 246,873 |
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 105,047 | 100,465 | 98,596 | 95,685 |
Total Liabilities | 411,862 | 417,146 | 391,477 | 367,849 | 420,186 | 491,866 | 582,796 | 575,659 | 654,560 | 611,754 |
Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock | 296,968 | 312,713 | 322,771 | 325,762 | 329,129 | 279,709 | 273,283 | 295,063 | 277,177 | 281,862 |
Retained Earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income Loss | -23,618 | -22,544 | -20,762 | -18,765 | -18,041 | -16,901 | -14,957 | -14,038 | -15,606 | -13,523 |
Other Total Stockholders Equity | 8,572 | 26,827 | 24,739 | 22,730 | -329,088 | -279,709 | -273,283 | -295,063 | -277,177 | 11,560 |
Total Stockholders Equity | 281,922 | 316,996 | 326,748 | 329,727 | -18,000 | -16,901 | -14,957 | -14,038 | -15,606 | 279,899 |
Total Equity | 281,817 | 316,713 | 326,232 | 328,798 | -19,303 | -18,869 | -17,463 | -16,859 | -19,262 | 275,284 |
Total Liabilities And Stockholders Equity | 411,862 | 417,146 | 391,477 | 367,849 | 420,186 | 491,866 | 582,796 | 575,659 | 654,560 | 611,754 |
Minority Interest | -105 | -283 | -516 | -929 | -1,303 | -1,968 | -2,506 | -2,821 | -3,656 | -4,615 |
Total Liabilities And Total Equity | 411,862 | 417,146 | 391,477 | 367,849 | 420,186 | 491,866 | 582,796 | 575,659 | 654,560 | 611,754 |
Total Investments | -38,141 | -37,832 | 3,987 | 11,777 | 45,419 | 58,490 | 71,927 | 97,965 | 85,086 | 81,627 |
Total Debt | 124,572 | 100,000 | 92,500 | 75,717 | 100,780 | 153,447 | 227,852 | 219,089 | 282,956 | 243,752 |
Net Debt | 75,573 | -508 | -46,688 | 23,259 | 86,249 | 148,548 | 170,941 | 214,322 | 268,336 | 198,561 |
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 | 36,084 | 37,556 | 44,934 | 26,900 | 55,505 | 17,637 | 55,918 | 87,737 | 35,288 | 31,945 |
Depreciation And Amortization | 23,237 | 26,748 | 27,777 | 29,163 | 32,863 | 33,933 | 35,622 | 34,457 | 33,553 | 33,434 |
Deferred Income Tax | 658 | -4,101 | 9,670 | 10,134 | 14,685 | -5,126 | -3,544 | 11,361 | -3,181 | -501 |
Stock Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital | 21,096 | 43,584 | 38,432 | -44,585 | -33,425 | 16,284 | 75,752 | -28,292 | -54,450 | 47,042 |
Accounts Receivables | 12,771 | 30,141 | 10,965 | -19,844 | -37,149 | 10,137 | 49,588 | -26,813 | 5,411 | 9,761 |
Inventory | 14,057 | 4,326 | 9,979 | -10,598 | 4,177 | -6,306 | 14,588 | -11,472 | -21,105 | 26,994 |
Accounts Payables | -8,091 | 3,189 | -705 | 2,169 | 9,703 | -2,918 | -3,199 | 6,939 | 12,036 | -13,824 |
Other Working Capital | 2,359 | 5,928 | 18,193 | -16,312 | -10,156 | 15,371 | 14,775 | 3,054 | -50,792 | 24,111 |
Other Non Cash Items | 14,080 | 33,066 | -18,856 | -554 | -12,168 | 34,654 | 5,724 | -36,386 | 22,697 | 58,780 |
Net Cash Provided By Operating Activities | 95,155 | 136,853 | 101,957 | 21,058 | 57,460 | 97,382 | 175,668 | 68,877 | 33,907 | 123,658 |
Investments In Property Plant And Equipment | -9,112 | -9,555 | -10,134 | -12,164 | -13,590 | -11,301 | -14,127 | -15,083 | -18,701 | -9,012 |
Acquisitions Net | -98,463 | -21,130 | -9,815 | -43,304 | -16,923 | -60,904 | -4,228 | -40,708 | -12,937 | -19,800 |
Purchases Of Investments | 0 | 0 | 0 | -11,647 | -35,242 | -11,058 | -10,417 | -1,052 | -1,803 | -2,545 |
Sales Maturities Of Investments | 0 | 0 | 0 | 0 | 13,590 | 11,301 | 14,127 | 15,083 | 0 | 958 |
Other Investing Activites | -8,855 | -9,255 | -9,816 | -11,430 | -13,087 | -10,204 | -13,496 | -8,566 | 815 | 2,202 |
Net Cash Used For Investing Activites | -107,318 | -30,385 | -19,631 | -66,381 | -65,252 | -82,166 | -28,141 | -50,326 | -32,626 | -28,197 |
Debt Repayment | -195,482 | -137,296 | -7,500 | -16,200 | -236,404 | -86,831 | -250,702 | -79,536 | -299,019 | -162,137 |
Common Stock Issued | 195,482 | 112,296 | 0 | 0 | 261,604 | 139,331 | 220,202 | 75,154 | 0 | 125,601 |
Common Stock Repurchased | -1,663 | -691 | -12,017 | 0 | -26,714 | -51,353 | -38,431 | -42,824 | -30,817 | -4,475 |
Dividends Paid | -19,850 | -21,298 | -23,092 | -24,322 | -25,603 | -25,593 | -24,451 | -23,448 | -23,192 | -23,744 |
Other Financing Activites | 193,100 | 104,326 | -1,037 | -635 | -3,018 | -402 | -2,133 | -41 | 361,600 | -135 |
Net Cash Used Provided By Financing Activities | -23,895 | -54,959 | -43,646 | -41,157 | -30,135 | -24,848 | -95,515 | -70,695 | 8,572 | -64,890 |
Effect Of Forex Changes On Cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash | -36,058 | 51,509 | 38,680 | -86,480 | -37,927 | -9,632 | 52,012 | -52,144 | 9,853 | 30,571 |
Cash At End Of Period | 48,999 | 100,508 | 139,188 | 52,708 | 14,781 | 5,149 | 57,161 | 5,017 | 14,870 | 45,441 |
Cash At Beginning Of Period | 85,057 | 48,999 | 100,508 | 139,188 | 52,708 | 14,781 | 5,149 | 57,161 | 5,017 | 14,870 |
Operating Cash Flow | 95,155 | 136,853 | 101,957 | 21,058 | 57,460 | 97,382 | 175,668 | 68,877 | 33,907 | 123,658 |
Capital Expenditure | -9,112 | -9,555 | -10,134 | -12,164 | -13,590 | -11,301 | -14,127 | -15,083 | -18,701 | -9,012 |
Free Cash Flow | 86,043 | 127,298 | 91,823 | 8,894 | 43,870 | 86,081 | 161,541 | 53,794 | 15,206 | 114,646 |
Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
(* All numbers are in thousands)
Revenue (TTM) : | P/S (TTM) : | 0.24 | ||
Net Income (TTM) : | P/E (TTM) : | 11.76 | ||
Enterprise Value (TTM) : | 607.109M | EV/FCF (TTM) : | 7.28 | |
Dividend Yield (TTM) : | 0.07 | Payout Ratio (TTM) : | 0.67 | |
ROE (TTM) : | 0.16 | ROIC (TTM) : | 0.17 | |
SG&A/Revenue (TTM) : | 0.02 | R&D/Revenue (TTM) : | 0 | |
Net Debt (TTM) : | 1.953B | Debt/Equity (TTM) | 0.44 | P/B (TTM) : | 1.39 | Current Ratio (TTM) : | 0.74 |
Trading Metrics:
Open: | 11.9 | Previous Close: | 12.05 | |
Day Low: | 11.9 | Day High: | 12.31 | |
Year Low: | 9.64 | Year High: | 14.76 | |
Price Avg 50: | 11.73 | Price Avg 200: | 11.12 | |
Volume: | 13876 | Average Volume: | 21235 |