Stock Analysis on Net

Paycom Software Inc. (NYSE:PAYC)

This company has been moved to the archive! The financial data has not been updated since November 2, 2023.

Analysis of Solvency Ratios 
Quarterly Data

Microsoft Excel

Solvency ratios also known as long-term debt ratios measure a company ability to meet long-term obligations.


Solvency Ratios (Summary)

Paycom Software Inc., solvency ratios (quarterly data)

Microsoft Excel
Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018
Debt Ratios
Debt to equity 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.06 0.07 0.08 0.09 0.10 0.10 0.11 0.11
Debt to capital 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.05 0.05 0.05 0.06 0.07 0.07 0.08 0.09 0.09 0.10 0.10
Debt to assets 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02
Financial leverage 2.71 2.81 3.18 3.30 3.08 4.92 5.40 3.60 5.11 4.08 4.57 3.98 3.93 3.28 3.85 4.72 3.35 4.20 5.18 4.55 4.07 4.30 4.83
Coverage Ratios
Interest coverage 182.79 132.45 136.44 154.62 218.76 552.59 1,341.70 64,265.33 9,787.11 1,276.48 534.32 372.02 241.52 182.85 153.94 178.33 229.08

Based on: 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).


The financial ratios indicate several notable trends over the observed periods. The debt-related ratios exhibit a clear declining trend, reflecting a gradual reduction in leverage and reliance on debt financing. Specifically, the debt to equity ratio decreased consistently from 0.11 in the first quarter of 2018 to 0.02 by the third quarter of 2023. This downward movement is similarly mirrored in the debt to capital ratio, which declined from 0.10 to 0.02, and the debt to assets ratio, which remained relatively stable at very low levels around 0.01 to 0.02, suggesting minimal debt burden relative to the company's asset base.

Financial leverage shows more variability over time but trends downward in the later periods. Initially fluctuating from 4.83 in early 2018 to peaks above 5 in some intermediate quarters, it gradually declines to approximately 2.71 by the third quarter of 2023. This indicates a reduction in the extent to which the company is using equity to finance its assets, implying a more conservative capital structure.

Interest coverage ratios exhibit significant volatility where data is available. In the periods starting from around late 2018 to early 2021, interest coverage ratios reached extraordinarily high values, including figures well above 1,000 and even over 64,000 in mid-2021. This suggests extremely strong earnings relative to interest expenses during those quarters, possibly due to very low interest obligations combined with high profitability. However, in the more recent quarters from 2022 onward, the interest coverage ratio returned to more moderate levels ranging approximately from 130 to 1,340, indicating sustained adequate ability to cover interest expenses despite a notable decrease from the earlier peak values.

In summary, the overall financial position with respect to leverage and debt management appears increasingly conservative over time, with lowered debt ratios and reduced financial leverage. The ability to meet interest obligations remains strong, despite notable fluctuations in interest coverage, suggesting robustness in operational earnings and financial health.

Debt to Equity Ratio
Consistent and gradual decrease from 0.11 to 0.02, indicating reduced dependence on debt relative to equity.
Debt to Capital Ratio
Similar decreasing trend from 0.10 to 0.02, reinforcing reduced overall leverage.
Debt to Assets Ratio
Stable at very low levels (around 0.01 to 0.02), indicating low debt relative to total assets.
Financial Leverage
Fluctuating initially with peaks above 5, then a decline to approximately 2.71, indicating a trend toward less leveraged equity financing.
Interest Coverage Ratio
Displays extreme volatility with very high values in 2019–2021, followed by a return to more moderate but still healthy levels in 2022 onward, reflecting strong earnings relative to interest expenses.

Debt Ratios


Coverage Ratios


Debt to Equity

Paycom Software Inc., debt to equity calculation (quarterly data)

Microsoft Excel
Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018
Selected Financial Data (US$ in thousands)
Current portion of long-term debt 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,331
Long-term debt, less current portion 29,000 29,000 29,000 29,000 29,000 29,000 26,945 27,380 27,815 28,250 28,684 29,119 29,554 29,989 30,423 30,858 31,293 31,727 32,179 32,614 33,049 33,486 33,935
Total debt 29,000 29,000 29,000 29,000 29,000 29,000 28,720 29,155 29,590 30,025 30,459 30,894 31,329 31,764 32,198 32,633 33,068 33,502 33,954 34,389 34,824 35,261 35,266
 
Stockholders’ equity 1,421,309 1,406,685 1,334,471 1,182,607 1,076,380 994,139 1,009,020 893,714 825,341 792,256 745,476 655,643 632,399 585,853 599,788 526,628 474,898 434,762 398,553 334,753 360,377 329,738 333,033
Solvency Ratio
Debt to equity1 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.05 0.05 0.05 0.05 0.06 0.07 0.08 0.09 0.10 0.10 0.11 0.11

Based on: 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).

1 Q3 2023 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= 29,000 ÷ 1,421,309 = 0.02


Total Debt
The total debt shows a consistent downward trend over the entire period analyzed. Starting at approximately $35.3 million in the first quarter of 2018, the figure steadily declines each quarter, reaching a level of $29 million by the first quarter of 2022. From that point onward, total debt remains stable at $29 million through the third quarter of 2023. This indicates a consistent effort to reduce leverage, followed by maintenance of a stable debt level in recent periods.
Stockholders' Equity
Stockholders' equity demonstrates a strong and continuous upward trajectory. Beginning at roughly $333 million in the first quarter of 2018, the equity value experiences some fluctuations early on but generally increases at a accelerating pace over time. Notable growth occurs from 2019 onward, with equity rising from around $399 million in March 2019 to approximately $1.4 billion by September 2023. This substantial increase reflects consistent equity accumulation, likely driven by retained earnings and potential capital infusions.
Debt to Equity Ratio
The debt to equity ratio exhibits a clear and significant decline throughout the period. Initially, the ratio is at approximately 0.11 in early 2018, indicating that debt comprised around 11% of equity. Over time, this ratio steadily decreases, reaching as low as 0.02 in recent quarters. This trend demonstrates a progressive reduction in financial leverage relative to equity, signifying improved capitalization and potentially lower financial risk.
Overall Insights
The analyzed data suggest a strong overall improvement in financial structure, characterized by decreasing debt levels alongside rapidly increasing equity. The consistent reduction of the debt-to-equity ratio reinforces the notion of a strengthening balance sheet, with the company relying increasingly on equity financing rather than debt. The stabilization of total debt at a lower level combined with large equity growth points towards enhanced financial stability and potential capacity for future strategic investment or cushioning against economic fluctuations.

Debt to Capital

Paycom Software Inc., debt to capital calculation (quarterly data)

Microsoft Excel
Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018
Selected Financial Data (US$ in thousands)
Current portion of long-term debt 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,331
Long-term debt, less current portion 29,000 29,000 29,000 29,000 29,000 29,000 26,945 27,380 27,815 28,250 28,684 29,119 29,554 29,989 30,423 30,858 31,293 31,727 32,179 32,614 33,049 33,486 33,935
Total debt 29,000 29,000 29,000 29,000 29,000 29,000 28,720 29,155 29,590 30,025 30,459 30,894 31,329 31,764 32,198 32,633 33,068 33,502 33,954 34,389 34,824 35,261 35,266
Stockholders’ equity 1,421,309 1,406,685 1,334,471 1,182,607 1,076,380 994,139 1,009,020 893,714 825,341 792,256 745,476 655,643 632,399 585,853 599,788 526,628 474,898 434,762 398,553 334,753 360,377 329,738 333,033
Total capital 1,450,309 1,435,685 1,363,471 1,211,607 1,105,380 1,023,139 1,037,740 922,869 854,931 822,281 775,935 686,537 663,728 617,617 631,986 559,261 507,966 468,264 432,507 369,142 395,201 364,999 368,299
Solvency Ratio
Debt to capital1 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.04 0.04 0.04 0.05 0.05 0.05 0.06 0.07 0.07 0.08 0.09 0.09 0.10 0.10

Based on: 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).

1 Q3 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 29,000 ÷ 1,450,309 = 0.02


The financial data reveals several notable trends over the observed periods.

Total Debt
The total debt exhibits a clear and consistent downward trend from March 31, 2018, through September 30, 2023. Starting at approximately US$35.3 million, the debt gradually decreases to around US$29.0 million by the final reported period. There is particular stability observed from March 31, 2022, onward, where the debt level remains constant at US$29.0 million across the subsequent quarters.
Total Capital
Total capital shows a general upward trajectory across the same timeline. Initially recorded at roughly US$368.3 million, it experiences significant growth with some variability, reaching approximately US$1.45 billion by September 30, 2023. This growth indicates an expanding capital base. Noteworthy fluctuations are visible in the mid-periods, but the overall direction remains positive, suggesting successful capital accumulation or reinvestment during this timeframe.
Debt to Capital Ratio
The debt to capital ratio declines steadily throughout the assessed quarters, decreasing from 0.10 to 0.02. This reduction implies an improving capital structure with diminished reliance on debt financing in relation to total capital. The ratio's descent is gradual and consistent, reflecting prudent management of liabilities relative to capital growth. The ratio stabilizes at 0.02 in the last several quarters, consistent with the observed static total debt figure amid rising total capital.

In summary, the data indicates a robust financial position characterized by controlled and decreasing debt levels, strong capital growth, and a marked improvement in leverage as evidenced by the declining debt to capital ratio. These trends suggest enhanced financial stability and potentially improved creditworthiness over the analyzed timeline.


Debt to Assets

Paycom Software Inc., debt to assets calculation (quarterly data)

Microsoft Excel
Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018
Selected Financial Data (US$ in thousands)
Current portion of long-term debt 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,775 1,331
Long-term debt, less current portion 29,000 29,000 29,000 29,000 29,000 29,000 26,945 27,380 27,815 28,250 28,684 29,119 29,554 29,989 30,423 30,858 31,293 31,727 32,179 32,614 33,049 33,486 33,935
Total debt 29,000 29,000 29,000 29,000 29,000 29,000 28,720 29,155 29,590 30,025 30,459 30,894 31,329 31,764 32,198 32,633 33,068 33,502 33,954 34,389 34,824 35,261 35,266
 
Total assets 3,856,101 3,951,341 4,241,622 3,902,513 3,314,570 4,891,703 5,444,574 3,215,145 4,218,038 3,233,087 3,406,773 2,607,912 2,485,199 1,921,500 2,309,725 2,486,917 1,592,027 1,826,192 2,062,828 1,521,926 1,468,186 1,418,965 1,608,130
Solvency Ratio
Debt to assets1 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02 0.01 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.02

Based on: 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).

1 Q3 2023 Calculation
Debt to assets = Total debt ÷ Total assets
= 29,000 ÷ 3,856,101 = 0.01


Total Debt
The total debt shows a consistent, gradual decline over the observed periods. From $35,266 thousand at the end of Q1 2018, it decreases steadily to $29,000 thousand by Q1 2023 and remains stable thereafter. This indicates a controlled reduction in debt levels over the nearly six-year timeline, suggesting a deliberate strategy to manage and reduce financial leverage.
Total Assets
Total assets display significant fluctuations with an overall upward trajectory. The value initially decreases from approximately $1.61 billion at the start of 2018 to around $1.42 billion mid-2018, followed by alternating rises and falls. Notably, there is a pronounced increase in Q1 2019 to over $2 billion, peaking in late 2021 at over $4.2 billion. After this peak, assets decline sharply in early 2022 but remain elevated relative to the starting point, settling around $3.86 billion by Q3 2023. This pattern suggests expansions and potential revaluations or acquisitions during the period, alongside some asset sell-offs or adjustments later on.
Debt to Assets Ratio
The debt to assets ratio remains very low throughout the periods, fluctuating marginally between 0.01 and 0.02. This very low ratio confirms the company's low leverage position relative to its asset base, consistent with the downward trend observed in total debt and the generally increasing total assets. The stability of this ratio further implies that debt levels have been managed prudently in relation to the asset growth over time.

Financial Leverage

Paycom Software Inc., financial leverage calculation (quarterly data)

Microsoft Excel
Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018
Selected Financial Data (US$ in thousands)
Total assets 3,856,101 3,951,341 4,241,622 3,902,513 3,314,570 4,891,703 5,444,574 3,215,145 4,218,038 3,233,087 3,406,773 2,607,912 2,485,199 1,921,500 2,309,725 2,486,917 1,592,027 1,826,192 2,062,828 1,521,926 1,468,186 1,418,965 1,608,130
Stockholders’ equity 1,421,309 1,406,685 1,334,471 1,182,607 1,076,380 994,139 1,009,020 893,714 825,341 792,256 745,476 655,643 632,399 585,853 599,788 526,628 474,898 434,762 398,553 334,753 360,377 329,738 333,033
Solvency Ratio
Financial leverage1 2.71 2.81 3.18 3.30 3.08 4.92 5.40 3.60 5.11 4.08 4.57 3.98 3.93 3.28 3.85 4.72 3.35 4.20 5.18 4.55 4.07 4.30 4.83

Based on: 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).

1 Q3 2023 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= 3,856,101 ÷ 1,421,309 = 2.71


Total Assets
The total assets exhibit a fluctuating but generally upward trend over the observed periods. Initially, from March 2018 through December 2018, total assets showed minor fluctuations, increasing from approximately 1.61 billion to 1.52 billion USD. In 2019, there was significant volatility, with assets rising to over 2.48 billion USD by December, preceded by a decline mid-year. In 2020, the asset base varied notably, concluding the year above 2.6 billion USD. From 2021 onwards, the increase in total assets became more pronounced, peaking around 4.22 billion USD by September 2021 before experiencing a decline toward the end of 2021 and throughout 2022. As of the latest quarter in September 2023, total assets stand near 3.86 billion USD, reflecting a general growth compared to the starting point but with notable volatility and several periods of significant decreases.
Stockholders’ Equity
Stockholders' equity demonstrates a consistent and steady increase throughout the periods. Beginning at approximately 333 million USD in March 2018, equity has grown without major reversals, rising to over 526 million USD by the end of 2019. Through 2020 and extending into 2023, the upward trend continued, reaching around 1.42 billion USD in the most recent quarter. This reflects a strong accumulation of equity capital and retained earnings over time. The consistent equity growth mitigates concerns about the fluctuations observed in total assets, indicating an improvement in the company’s net worth and financial stability.
Financial Leverage Ratio
The financial leverage ratio, representing the proportion of total assets to equity, indicates varying reliance on debt financing or liabilities. It fluctuated significantly from quarter to quarter. It began at a relatively high level near 4.83 in early 2018, decreased notably in mid-2019 and mid-2020 to levels around 3.28 to 3.35, suggesting a reduction in leverage. However, spikes are observed again, especially at the end of 2021 and the first half of 2022, where the ratio surpassed 5.0, indicating increased leverage. By the latest quarters in 2023, there is a clear declining pattern with the ratio falling to approximately 2.71, the lowest in the series. This downward trend in leverage implies a progressive strengthening of the equity base relative to total assets, signaling a potentially lower risk profile concerning debt obligations.

Interest Coverage

Paycom Software Inc., interest coverage calculation (quarterly data)

Microsoft Excel
Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018
Selected Financial Data (US$ in thousands)
Net income 75,219 64,516 119,296 79,951 52,153 57,355 91,930 48,687 30,379 52,278 64,616 24,367 27,482 28,589 63,015 45,380 39,152 48,762 47,282 31,414 28,769 35,722 41,160
Add: Income tax expense 26,822 28,331 46,303 34,038 23,135 15,482 35,534 21,315 13,170 (5,042) 30,559 12,234 6,800 (1,854) 25,303 15,739 11,339 3,603 14,830 11,285 7,675 7,796 10,890
Add: Interest expense 222 602 837 949 1,018 354 215 3 16 146 260 258 276 348 384 34
Earnings before interest and tax (EBIT) 102,263 93,449 166,436 114,938 76,306 73,191 127,679 70,002 43,549 47,236 95,175 36,601 34,282 26,738 88,334 61,265 50,751 52,623 62,388 43,047 36,828 43,552 52,050
Solvency Ratio
Interest coverage1 182.79 132.45 136.44 154.62 218.76 552.59 1,341.70 64,265.33 9,787.11 1,276.48 534.32 372.02 241.52 182.85 153.94 178.33 229.08

Based on: 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31).

1 Q3 2023 Calculation
Interest coverage = (EBITQ3 2023 + EBITQ2 2023 + EBITQ1 2023 + EBITQ4 2022) ÷ (Interest expenseQ3 2023 + Interest expenseQ2 2023 + Interest expenseQ1 2023 + Interest expenseQ4 2022)
= (102,263 + 93,449 + 166,436 + 114,938) ÷ (222 + 602 + 837 + 949) = 182.79


Earnings before interest and tax (EBIT)

The EBIT values exhibit a fluctuating pattern over the analyzed quarters. Initially, EBIT increased from approximately 52 million US dollars in Q1 2018 to a peak near 62 million in Q1 2019, followed by a dip in the middle of 2019. During 2020, EBIT sharply fell to a low point around 27 million in Q2 but then showed a steady recovery, reaching a notable high of approximately 95 million by Q1 2021. Subsequently, the figures continued to rise, peaking at about 127 million in Q1 2022 and then experienced volatility with smaller troughs and peaks until Q3 2023, where EBIT stood around 102 million.

Interest expense

Interest expense started very low or not recorded in early 2018, with a slight increase in mid to late 2018 and early 2019. The values remained relatively minimal through 2020 with some missing data. From 2021 onwards, interest expenses showed an upward trend, reaching higher values in 2022 and 2023, peaking at roughly 1,018 thousand US dollars in Q3 2022 and then slightly declining towards Q3 2023.

Interest coverage ratio

The interest coverage ratio, where available, indicates very strong ability to cover interest expenses with operating earnings. In early periods, the ratio was extremely high, with values ranging from 178 to above 12,000 times, demonstrating a comfortable margin over interest obligations. Although some data is missing, the observed ratios suggest a consistent capacity to service interest, albeit with some reduction in the ratio magnitudes in later periods, reflecting the increased interest expenses seen concurrently.

Overall trends and insights

The financial data reveals robust operating performance with EBIT showing substantial growth over the analyzed timeframe despite some fluctuations, particularly a notable decline in mid-2020 perhaps influenced by external factors affecting earnings temporarily. The recovery and subsequent growth in EBIT suggest resilience and effective operational management. Interest expenses have remained relatively low compared to EBIT, ensuring strong interest coverage ratios, although a slight upward trend in interest expense in recent years indicates the company has increased its debt cost or borrowed more.

The high interest coverage ratios throughout indicate minimal risk from interest obligations undermining profitability. However, the gradual increase in interest expense warrants monitoring to ensure sustained strong coverage and financial stability. Overall, the data highlights a financially healthy situation with growing earnings and manageable debt-related costs.