Annual Income Statements for Capitol Federal Financial
This table shows Capitol Federal Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Capitol Federal Financial
This table shows Capitol Federal Financial's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
19 |
16 |
14 |
8.30 |
-140 |
2.54 |
14 |
9.65 |
12 |
15 |
15 |
Consolidated Net Income / (Loss) |
|
19 |
16 |
14 |
8.30 |
-140 |
2.54 |
14 |
9.65 |
12 |
15 |
15 |
Net Income / (Loss) Continuing Operations |
|
19 |
16 |
14 |
8.30 |
-140 |
2.54 |
14 |
9.65 |
12 |
15 |
15 |
Total Pre-Tax Income |
|
25 |
20 |
18 |
9.90 |
-186 |
2.07 |
17 |
16 |
19 |
19 |
19 |
Total Revenue |
|
56 |
51 |
47 |
41 |
-157 |
31 |
46 |
45 |
46 |
47 |
49 |
Net Interest Income / (Expense) |
|
50 |
46 |
42 |
35 |
31 |
40 |
41 |
40 |
41 |
42 |
44 |
Total Interest Income |
|
83 |
91 |
90 |
91 |
88 |
92 |
93 |
95 |
97 |
98 |
98 |
Loans and Leases Interest Income |
|
60 |
65 |
69 |
72 |
74 |
76 |
76 |
77 |
80 |
81 |
81 |
Investment Securities Interest Income |
|
9.62 |
9.85 |
9.25 |
8.72 |
8.09 |
11 |
13 |
14 |
14 |
14 |
15 |
Deposits and Money Market Investments Interest Income |
|
13 |
17 |
11 |
10 |
6.14 |
4.78 |
4.51 |
3.88 |
2.56 |
1.87 |
2.73 |
Total Interest Expense |
|
34 |
46 |
48 |
56 |
58 |
52 |
52 |
55 |
56 |
55 |
54 |
Deposits Interest Expense |
|
9.01 |
34 |
16 |
24 |
8.07 |
32 |
33 |
36 |
37 |
37 |
36 |
Long-Term Debt Interest Expense |
|
25 |
12 |
31 |
31 |
49 |
20 |
19 |
18 |
19 |
18 |
18 |
Total Non-Interest Income |
|
5.79 |
5.35 |
5.08 |
5.81 |
-188 |
-8.89 |
4.64 |
4.71 |
4.79 |
4.69 |
4.95 |
Other Service Charges |
|
1.42 |
1.10 |
1.08 |
1.52 |
1.23 |
1.01 |
1.46 |
1.10 |
1.20 |
1.21 |
1.43 |
Net Realized & Unrealized Capital Gains on Investments |
|
- |
0.00 |
0.00 |
0.00 |
-193 |
-13 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Other Non-Interest Income |
|
4.37 |
4.26 |
4.00 |
4.29 |
3.69 |
3.44 |
3.19 |
3.61 |
3.58 |
3.48 |
3.52 |
Provision for Credit Losses |
|
1.06 |
3.66 |
0.89 |
1.32 |
0.96 |
0.12 |
0.30 |
1.47 |
-0.64 |
0.68 |
0.00 |
Total Non-Interest Expense |
|
30 |
28 |
29 |
29 |
28 |
29 |
28 |
28 |
27 |
27 |
30 |
Salaries and Employee Benefits |
|
14 |
14 |
13 |
13 |
12 |
13 |
13 |
13 |
13 |
14 |
15 |
Net Occupancy & Equipment Expense |
|
8.82 |
8.54 |
9.36 |
9.67 |
10 |
8.74 |
8.44 |
8.63 |
8.08 |
7.88 |
8.43 |
Marketing Expense |
|
1.55 |
0.83 |
1.33 |
1.45 |
0.69 |
0.99 |
1.27 |
0.95 |
1.05 |
0.82 |
0.76 |
Property & Liability Insurance Claims |
|
0.82 |
0.81 |
1.25 |
1.23 |
1.17 |
1.86 |
1.73 |
1.35 |
1.11 |
1.04 |
1.10 |
Other Operating Expenses |
|
4.35 |
3.89 |
3.91 |
3.78 |
4.45 |
3.93 |
4.13 |
3.71 |
3.71 |
3.17 |
4.32 |
Income Tax Expense |
|
5.33 |
3.51 |
3.33 |
1.60 |
-46 |
-0.48 |
3.46 |
5.96 |
7.15 |
3.67 |
3.85 |
Basic Earnings per Share |
|
$0.14 |
$0.12 |
$0.11 |
$0.06 |
($1.05) |
$0.02 |
$0.11 |
$0.07 |
$0.09 |
$0.12 |
$0.12 |
Weighted Average Basic Shares Outstanding |
|
137.49M |
134.64M |
133.15M |
133.20M |
135.24M |
132.35M |
130.54M |
129.87M |
132.77M |
129.97M |
130.03M |
Diluted Earnings per Share |
|
$0.14 |
$0.12 |
$0.11 |
$0.06 |
($1.05) |
$0.02 |
$0.11 |
$0.07 |
$0.09 |
$0.12 |
$0.12 |
Weighted Average Diluted Shares Outstanding |
|
137.49M |
134.64M |
133.15M |
133.20M |
135.24M |
132.35M |
130.54M |
129.87M |
132.77M |
129.97M |
130.03M |
Weighted Average Basic & Diluted Shares Outstanding |
|
137.49M |
136.14M |
136.16M |
136.19M |
135.24M |
133.73M |
132.73M |
132.74M |
132.77M |
132.79M |
132.80M |
Annual Cash Flow Statements for Capitol Federal Financial
This table details how cash moves in and out of Capitol Federal Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
70 |
-213 |
115 |
-14 |
-169 |
-21 |
196 |
-28 |
Net Cash From Operating Activities |
|
85 |
124 |
81 |
93 |
74 |
97 |
48 |
31 |
Net Cash From Continuing Operating Activities |
|
85 |
124 |
81 |
93 |
74 |
97 |
48 |
31 |
Net Income / (Loss) Continuing Operations |
|
84 |
99 |
94 |
65 |
76 |
84 |
-102 |
38 |
Consolidated Net Income / (Loss) |
|
84 |
99 |
94 |
65 |
76 |
84 |
-102 |
38 |
Provision For Loan Losses |
|
0.00 |
0.00 |
0.75 |
22 |
-8.51 |
-4.63 |
6.84 |
1.26 |
Depreciation Expense |
|
7.80 |
8.46 |
9.14 |
9.13 |
9.37 |
9.37 |
9.04 |
7.93 |
Amortization Expense |
|
5.90 |
4.56 |
3.57 |
4.16 |
9.37 |
8.14 |
5.73 |
-5.88 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1.55 |
2.71 |
-5.43 |
-8.86 |
-10 |
-5.72 |
135 |
-3.67 |
Changes in Operating Assets and Liabilities, net |
|
-11 |
9.51 |
-21 |
1.65 |
-1.45 |
5.69 |
-7.21 |
-6.47 |
Net Cash From Investing Activities |
|
146 |
-22 |
233 |
-151 |
-327 |
-168 |
-329 |
629 |
Net Cash From Continuing Investing Activities |
|
146 |
-22 |
233 |
-151 |
-327 |
-168 |
-329 |
629 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-9.13 |
-12 |
-12 |
-15 |
-9.41 |
-5.56 |
-6.28 |
-7.18 |
Purchase of Investment Securities |
|
-650 |
-727 |
-479 |
-816 |
-948 |
-789 |
-875 |
-1,113 |
Sale and/or Maturity of Investments |
|
805 |
701 |
724 |
680 |
630 |
627 |
552 |
1,749 |
Net Cash From Financing Activities |
|
-162 |
-315 |
-200 |
44 |
83 |
49 |
478 |
-689 |
Net Cash From Continuing Financing Activities |
|
-162 |
-315 |
-200 |
44 |
83 |
49 |
478 |
-689 |
Net Change in Deposits |
|
146 |
-59 |
-21 |
610 |
406 |
-403 |
-144 |
79 |
Issuance of Debt |
|
2,700 |
17,275 |
5,519 |
1,666 |
1,144 |
1,454 |
4,294 |
350 |
Repayment of Debt |
|
-2,900 |
-17,414 |
-5,564 |
-2,117 |
-1,352 |
-907 |
-3,549 |
-1,052 |
Repurchase of Common Equity |
|
- |
0.00 |
0.00 |
-21 |
-4.57 |
0.00 |
-23 |
-19 |
Payment of Dividends |
|
-118 |
-118 |
-135 |
-94 |
-118 |
-103 |
-83 |
-45 |
Other Financing Activities, Net |
|
10 |
1.20 |
1.91 |
0.67 |
7.33 |
7.34 |
-17 |
-1.19 |
Cash Interest Paid |
|
117 |
120 |
124 |
119 |
84 |
84 |
189 |
225 |
Cash Income Taxes Paid |
|
38 |
25 |
18 |
13 |
13 |
14 |
5.42 |
6.02 |
Quarterly Cash Flow Statements for Capitol Federal Financial
This table details how cash moves in and out of Capitol Federal Financial's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
-5.60 |
0.49 |
11 |
269 |
-84 |
75 |
123 |
-126 |
-101 |
-47 |
170 |
Net Cash From Operating Activities |
|
34 |
15 |
10 |
9.33 |
13 |
-5.33 |
21 |
19 |
-3.09 |
5.61 |
16 |
Net Cash From Continuing Operating Activities |
|
34 |
15 |
10 |
9.33 |
13 |
-5.33 |
21 |
19 |
-3.09 |
5.61 |
16 |
Net Income / (Loss) Continuing Operations |
|
19 |
16 |
14 |
8.30 |
-140 |
2.54 |
14 |
9.65 |
12 |
15 |
15 |
Consolidated Net Income / (Loss) |
|
19 |
16 |
14 |
8.30 |
-140 |
2.54 |
14 |
9.65 |
12 |
15 |
15 |
Depreciation Expense |
|
2.35 |
2.30 |
2.28 |
2.24 |
2.22 |
2.04 |
2.04 |
2.01 |
1.85 |
1.85 |
1.82 |
Amortization Expense |
|
1.72 |
1.57 |
1.42 |
1.39 |
1.35 |
-2.19 |
-2.41 |
-1.00 |
-0.28 |
-0.35 |
-0.31 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1.31 |
-3.73 |
-3.20 |
-2.93 |
145 |
4.25 |
4.63 |
-2.16 |
-10 |
0.56 |
-3.69 |
Changes in Operating Assets and Liabilities, net |
|
11 |
-5.44 |
-5.45 |
-0.99 |
4.68 |
-12 |
2.19 |
9.14 |
-5.69 |
-13 |
2.30 |
Net Cash From Investing Activities |
|
-179 |
-291 |
-133 |
53 |
42 |
678 |
-4.22 |
-44 |
-1.23 |
-66 |
-8.40 |
Net Cash From Continuing Investing Activities |
|
-179 |
-291 |
-133 |
53 |
42 |
678 |
-4.22 |
-44 |
-1.23 |
-66 |
-8.40 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.07 |
-1.09 |
-1.18 |
-2.13 |
-1.88 |
-1.26 |
-1.47 |
-2.68 |
-1.78 |
-1.15 |
-0.76 |
Purchase of Investment Securities |
|
-353 |
-437 |
-300 |
-42 |
-96 |
-645 |
-214 |
-165 |
-88 |
-119 |
-59 |
Sale and/or Maturity of Investments |
|
176 |
147 |
168 |
97 |
140 |
1,325 |
211 |
124 |
89 |
55 |
52 |
Net Cash From Financing Activities |
|
139 |
277 |
134 |
207 |
-140 |
-598 |
107 |
-101 |
-96 |
13 |
163 |
Net Cash From Continuing Financing Activities |
|
139 |
277 |
134 |
207 |
-140 |
-598 |
107 |
-101 |
-96 |
13 |
163 |
Net Change in Deposits |
|
-135 |
-120 |
70 |
-52 |
-42 |
-30 |
120 |
-12 |
0.32 |
76 |
166 |
Issuance of Debt |
|
375 |
2,000 |
1,092 |
1,202 |
- |
175 |
50 |
50 |
75 |
200 |
150 |
Repayment of Debt |
|
-113 |
-1,488 |
-1,041 |
-913 |
-107 |
-683 |
-72 |
-110 |
-187 |
-216 |
-171 |
Payment of Dividends |
|
-12 |
-49 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
Other Financing Activities, Net |
|
24 |
-44 |
24 |
-19 |
22 |
-38 |
28 |
-18 |
27 |
-36 |
29 |
Annual Balance Sheets for Capitol Federal Financial
This table presents Capitol Federal Financial's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
9,450 |
9,340 |
9,487 |
9,631 |
9,625 |
10,177 |
9,528 |
Cash and Due from Banks |
|
139 |
220 |
185 |
42 |
49 |
246 |
217 |
Trading Account Securities |
|
1,327 |
1,205 |
1,561 |
2,015 |
1,563 |
1,384 |
856 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
96 |
97 |
102 |
99 |
95 |
92 |
91 |
Other Assets |
|
7,888 |
7,818 |
7,639 |
7,475 |
7,918 |
8,456 |
8,363 |
Total Liabilities & Shareholders' Equity |
|
9,450 |
9,340 |
9,487 |
9,631 |
9,625 |
10,177 |
9,528 |
Total Liabilities |
|
8,058 |
8,004 |
8,202 |
8,389 |
8,528 |
9,133 |
8,495 |
Non-Interest Bearing Deposits |
|
5,603 |
5,582 |
6,191 |
6,597 |
6,195 |
6,051 |
6,130 |
Interest Bearing Deposits |
|
65 |
66 |
66 |
73 |
80 |
63 |
62 |
Long-Term Debt |
|
2,175 |
2,240 |
1,789 |
1,583 |
2,132 |
2,879 |
2,180 |
Other Long-Term Liabilities |
|
104 |
116 |
156 |
136 |
121 |
140 |
124 |
Total Equity & Noncontrolling Interests |
|
1,392 |
1,336 |
1,285 |
1,242 |
1,096 |
1,044 |
1,032 |
Total Preferred & Common Equity |
|
1,392 |
1,336 |
1,285 |
1,242 |
1,096 |
1,044 |
1,032 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,392 |
1,336 |
1,285 |
1,242 |
1,096 |
1,044 |
1,032 |
Common Stock |
|
1,209 |
1,212 |
1,191 |
1,191 |
1,192 |
1,168 |
1,148 |
Retained Earnings |
|
215 |
174 |
143 |
99 |
80 |
-105 |
-111 |
Accumulated Other Comprehensive Income / (Loss) |
|
4.34 |
-15 |
-17 |
-16 |
-146 |
8.70 |
22 |
Other Equity Adjustments |
|
-36 |
-35 |
-33 |
-31 |
-30 |
-28 |
-26 |
Quarterly Balance Sheets for Capitol Federal Financial
This table presents Capitol Federal Financial'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 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
9,476 |
9,930 |
10,086 |
10,294 |
9,576 |
9,721 |
9,603 |
9,538 |
9,718 |
Cash and Due from Banks |
|
55 |
50 |
60 |
329 |
320 |
444 |
318 |
170 |
340 |
Trading Account Securities |
|
1,694 |
1,529 |
1,506 |
1,445 |
740 |
843 |
802 |
862 |
961 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
96 |
94 |
92 |
92 |
91 |
91 |
92 |
90 |
89 |
Other Assets |
|
7,631 |
8,258 |
8,427 |
8,428 |
8,424 |
8,344 |
8,391 |
8,416 |
8,327 |
Total Liabilities & Shareholders' Equity |
|
9,476 |
9,930 |
10,086 |
10,294 |
9,576 |
9,721 |
9,603 |
9,538 |
9,718 |
Total Liabilities |
|
8,344 |
8,875 |
9,014 |
9,233 |
8,542 |
8,696 |
8,582 |
8,511 |
8,681 |
Non-Interest Bearing Deposits |
|
6,330 |
6,075 |
6,144 |
6,093 |
6,022 |
6,142 |
6,130 |
6,206 |
6,373 |
Interest Bearing Deposits |
|
56 |
36 |
60 |
41 |
25 |
53 |
35 |
26 |
55 |
Long-Term Debt |
|
1,870 |
2,645 |
2,697 |
2,986 |
2,373 |
2,351 |
2,292 |
2,164 |
2,143 |
Other Long-Term Liabilities |
|
89 |
119 |
113 |
113 |
122 |
151 |
126 |
115 |
111 |
Total Equity & Noncontrolling Interests |
|
1,132 |
1,055 |
1,072 |
1,061 |
1,034 |
1,025 |
1,021 |
1,027 |
1,037 |
Total Preferred & Common Equity |
|
1,132 |
1,055 |
1,072 |
1,061 |
1,034 |
1,025 |
1,021 |
1,027 |
1,037 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,132 |
1,055 |
1,072 |
1,061 |
1,034 |
1,025 |
1,021 |
1,027 |
1,037 |
Common Stock |
|
1,192 |
1,169 |
1,169 |
1,169 |
1,156 |
1,148 |
1,148 |
1,148 |
1,148 |
Retained Earnings |
|
72 |
47 |
50 |
47 |
-113 |
-111 |
-112 |
-107 |
-102 |
Accumulated Other Comprehensive Income / (Loss) |
|
-102 |
-133 |
-119 |
-127 |
19 |
15 |
11 |
12 |
17 |
Other Equity Adjustments |
|
-30 |
-29 |
-29 |
-28 |
-28 |
-27 |
-27 |
-26 |
-26 |
Annual Metrics And Ratios for Capitol Federal Financial
This table displays calculated financial ratios and metrics derived from Capitol Federal Financial's official financial filings.
Metric |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
1.48% |
3.41% |
-29.12% |
26.21% |
5.46% |
-108.44% |
1,020.12% |
EBITDA Growth |
|
0.00% |
-3.31% |
-2.60% |
-48.15% |
67.68% |
7.55% |
-199.58% |
145.22% |
EBIT Growth |
|
0.00% |
-3.14% |
-2.62% |
-53.71% |
74.05% |
10.27% |
-229.62% |
138.94% |
NOPAT Growth |
|
0.00% |
17.58% |
-4.73% |
-31.52% |
17.88% |
11.00% |
-215.17% |
139.08% |
Net Income Growth |
|
0.00% |
17.58% |
-4.73% |
-48.63% |
57.14% |
11.00% |
-220.37% |
137.39% |
EPS Growth |
|
0.00% |
15.87% |
-6.85% |
-30.88% |
19.15% |
10.71% |
-222.58% |
138.16% |
Operating Cash Flow Growth |
|
0.00% |
45.31% |
-34.81% |
14.80% |
-19.87% |
30.66% |
-51.15% |
-34.39% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
105.44% |
191.23% |
-42.63% |
-198.14% |
-148.15% |
194.64% |
Invested Capital Growth |
|
0.00% |
0.00% |
-2.73% |
-14.04% |
-8.10% |
14.28% |
21.51% |
-18.13% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-109.35% |
574.30% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-242.33% |
138.16% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-293.01% |
135.78% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-267.06% |
135.91% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-274.60% |
133.21% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-276.74% |
134.12% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.51% |
-30.07% |
-34.68% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
19.08% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.07% |
-3.03% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
65.09% |
62.01% |
58.40% |
42.72% |
56.76% |
57.89% |
0.00% |
33.56% |
EBIT Margin |
|
58.79% |
56.11% |
52.84% |
34.51% |
47.59% |
49.76% |
0.00% |
32.34% |
Profit (Net Income) Margin |
|
38.67% |
44.80% |
41.27% |
29.91% |
37.24% |
39.20% |
0.00% |
22.72% |
Tax Burden Percent |
|
65.77% |
79.84% |
78.11% |
60.05% |
79.23% |
78.78% |
73.16% |
70.25% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
144.36% |
98.78% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
34.23% |
20.16% |
21.89% |
19.96% |
20.77% |
21.22% |
0.00% |
29.75% |
Return on Invested Capital (ROIC) |
|
0.00% |
5.38% |
2.60% |
1.94% |
2.58% |
2.79% |
0.00% |
1.07% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
5.38% |
2.60% |
1.14% |
2.58% |
2.79% |
0.00% |
1.07% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
8.84% |
4.31% |
1.75% |
3.44% |
4.43% |
0.00% |
2.60% |
Return on Equity (ROE) |
|
0.00% |
14.22% |
6.91% |
3.69% |
6.02% |
7.22% |
-9.50% |
3.66% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-194.62% |
5.37% |
17.04% |
11.02% |
-10.54% |
-22.14% |
21.01% |
Operating Return on Assets (OROA) |
|
0.00% |
1.31% |
1.28% |
0.59% |
1.02% |
1.11% |
0.00% |
0.55% |
Return on Assets (ROA) |
|
0.00% |
1.05% |
1.00% |
0.51% |
0.80% |
0.88% |
0.00% |
0.39% |
Return on Common Equity (ROCE) |
|
0.00% |
14.22% |
6.91% |
3.69% |
6.02% |
7.22% |
-9.50% |
3.66% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
7.11% |
7.05% |
3.77% |
6.12% |
7.70% |
-9.74% |
3.68% |
Net Operating Profit after Tax (NOPAT) |
|
84 |
99 |
94 |
65 |
76 |
84 |
-97 |
38 |
NOPAT Margin |
|
38.67% |
44.80% |
41.27% |
39.87% |
37.24% |
39.20% |
0.00% |
22.72% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.80% |
0.00% |
0.00% |
0.18% |
0.00% |
SG&A Expenses to Revenue |
|
32.27% |
34.90% |
38.99% |
54.82% |
45.58% |
43.85% |
0.00% |
54.04% |
Operating Expenses to Revenue |
|
41.21% |
43.89% |
46.83% |
65.49% |
56.58% |
52.39% |
0.00% |
66.91% |
Earnings before Interest and Taxes (EBIT) |
|
128 |
124 |
121 |
56 |
97 |
107 |
-139 |
54 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
142 |
137 |
133 |
69 |
116 |
125 |
-124 |
56 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.01 |
0.73 |
1.01 |
0.88 |
0.57 |
0.73 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.01 |
0.73 |
1.01 |
0.88 |
0.57 |
0.73 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
5.92 |
5.81 |
6.12 |
4.46 |
0.00 |
4.51 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
14.35 |
19.41 |
16.19 |
11.37 |
0.00 |
19.85 |
Dividend Yield |
|
9.95% |
10.73% |
10.25% |
10.04% |
9.66% |
10.88% |
14.20% |
5.98% |
Earnings Yield |
|
0.00% |
0.00% |
6.97% |
5.15% |
6.18% |
8.79% |
0.00% |
5.04% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.94 |
0.83 |
0.99 |
0.94 |
0.82 |
0.85 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
14.77 |
15.72 |
13.67 |
14.13 |
0.00 |
16.24 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
25.29 |
36.79 |
24.07 |
24.40 |
0.00 |
48.38 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
27.95 |
45.54 |
28.72 |
28.39 |
0.00 |
50.22 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
35.78 |
39.41 |
36.69 |
36.04 |
0.00 |
71.48 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
41.66 |
27.37 |
37.49 |
31.28 |
67.83 |
87.13 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
17.33 |
4.49 |
8.59 |
0.00 |
0.00 |
3.63 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.64 |
1.68 |
1.39 |
1.27 |
1.94 |
2.76 |
2.11 |
Long-Term Debt to Equity |
|
0.00 |
1.56 |
1.68 |
1.39 |
1.27 |
1.94 |
2.76 |
2.11 |
Financial Leverage |
|
0.00 |
1.64 |
1.66 |
1.54 |
1.33 |
1.59 |
2.34 |
2.44 |
Leverage Ratio |
|
0.00 |
6.79 |
6.89 |
7.18 |
7.57 |
8.23 |
9.25 |
9.49 |
Compound Leverage Factor |
|
0.00 |
6.79 |
6.89 |
10.37 |
7.47 |
8.23 |
9.25 |
9.49 |
Debt to Total Capital |
|
0.00% |
62.15% |
62.63% |
58.20% |
56.03% |
66.04% |
73.39% |
67.86% |
Short-Term Debt to Total Capital |
|
0.00% |
2.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
59.16% |
62.63% |
58.20% |
56.03% |
66.04% |
73.39% |
67.86% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
37.85% |
37.37% |
41.80% |
43.97% |
33.96% |
26.61% |
32.14% |
Debt to EBITDA |
|
0.00 |
16.69 |
16.80 |
25.88 |
13.65 |
17.10 |
-23.18 |
38.81 |
Net Debt to EBITDA |
|
0.00 |
15.67 |
15.14 |
23.20 |
13.29 |
16.70 |
-21.21 |
34.94 |
Long-Term Debt to EBITDA |
|
0.00 |
15.88 |
16.80 |
25.88 |
13.65 |
17.10 |
-23.18 |
38.81 |
Debt to NOPAT |
|
0.00 |
23.10 |
23.77 |
27.72 |
20.80 |
25.25 |
-29.60 |
57.34 |
Net Debt to NOPAT |
|
0.00 |
21.69 |
21.43 |
24.86 |
20.25 |
24.66 |
-27.07 |
51.62 |
Long-Term Debt to NOPAT |
|
0.00 |
21.99 |
23.77 |
27.72 |
20.80 |
25.25 |
-29.60 |
57.34 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-3,578 |
195 |
567 |
325 |
-319 |
-792 |
749 |
Operating Cash Flow to CapEx |
|
936.08% |
1,055.72% |
689.97% |
630.36% |
791.36% |
1,750.96% |
756.74% |
434.08% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-29.06 |
1.57 |
4.90 |
3.91 |
-3.67 |
-3.83 |
3.49 |
Operating Cash Flow to Interest Expense |
|
0.73 |
1.01 |
0.66 |
0.80 |
0.90 |
1.12 |
0.23 |
0.15 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.65 |
0.91 |
0.56 |
0.68 |
0.78 |
1.06 |
0.20 |
0.11 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
0.02 |
Fixed Asset Turnover |
|
0.00 |
2.30 |
2.37 |
1.63 |
2.03 |
2.22 |
0.00 |
1.83 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
3,677 |
3,576 |
3,074 |
2,825 |
3,229 |
3,923 |
3,212 |
Invested Capital Turnover |
|
0.00 |
0.12 |
0.06 |
0.05 |
0.07 |
0.07 |
0.00 |
0.05 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
3,677 |
-100 |
-502 |
-249 |
404 |
695 |
-711 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
3,372 |
2,544 |
2,792 |
3,044 |
3,224 |
2,717 |
Market Capitalization |
|
0.00 |
0.00 |
1,353 |
940 |
1,251 |
961 |
590 |
755 |
Book Value per Share |
|
$0.00 |
$0.00 |
$9.44 |
$9.08 |
$8.95 |
$7.90 |
$7.67 |
$7.78 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$9.44 |
$9.08 |
$8.95 |
$7.90 |
$7.67 |
$7.78 |
Total Capital |
|
0.00 |
3,677 |
3,576 |
3,074 |
2,825 |
3,229 |
3,923 |
3,212 |
Total Debt |
|
0.00 |
2,285 |
2,240 |
1,789 |
1,583 |
2,132 |
2,879 |
2,180 |
Total Long-Term Debt |
|
0.00 |
2,175 |
2,240 |
1,789 |
1,583 |
2,132 |
2,879 |
2,180 |
Net Debt |
|
0.00 |
2,146 |
2,020 |
1,604 |
1,541 |
2,083 |
2,634 |
1,962 |
Capital Expenditures (CapEx) |
|
9.13 |
12 |
12 |
15 |
9.41 |
5.56 |
6.28 |
7.18 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
16 |
0.00 |
0.00 |
4.39 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
2,285 |
2,240 |
1,789 |
1,583 |
2,132 |
2,879 |
2,180 |
Total Depreciation and Amortization (D&A) |
|
14 |
13 |
13 |
13 |
19 |
18 |
15 |
2.05 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.68 |
$0.47 |
$0.56 |
$0.62 |
($0.76) |
$0.29 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
141.50M |
138.79M |
138.85M |
137.49M |
135.24M |
132.77M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.68 |
$0.47 |
$0.56 |
$0.62 |
($0.76) |
$0.29 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
141.50M |
138.79M |
138.85M |
137.49M |
135.24M |
132.77M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
141.50M |
138.79M |
138.85M |
137.49M |
135.24M |
132.77M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
84 |
99 |
94 |
65 |
76 |
84 |
-97 |
38 |
Normalized NOPAT Margin |
|
38.67% |
44.80% |
41.27% |
39.87% |
37.24% |
39.20% |
0.00% |
22.72% |
Pre Tax Income Margin |
|
58.79% |
56.11% |
52.84% |
49.82% |
47.01% |
49.76% |
0.00% |
32.34% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.09 |
1.01 |
0.98 |
0.48 |
1.17 |
1.23 |
-0.67 |
0.25 |
NOPAT to Interest Expense |
|
0.71 |
0.80 |
0.76 |
0.56 |
0.91 |
0.97 |
-0.47 |
0.18 |
EBIT Less CapEx to Interest Expense |
|
1.01 |
0.91 |
0.88 |
0.36 |
1.06 |
1.17 |
-0.70 |
0.22 |
NOPAT Less CapEx to Interest Expense |
|
0.64 |
0.71 |
0.67 |
0.43 |
0.80 |
0.91 |
-0.50 |
0.14 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
140.20% |
119.60% |
143.17% |
193.86% |
154.95% |
122.12% |
-81.81% |
117.13% |
Augmented Payout Ratio |
|
140.20% |
119.60% |
143.17% |
236.75% |
160.96% |
122.12% |
-104.89% |
168.30% |
Quarterly Metrics And Ratios for Capitol Federal Financial
This table displays calculated financial ratios and metrics derived from Capitol Federal Financial's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.12% |
-10.43% |
-27.69% |
-381.86% |
-40.02% |
-2.29% |
11.02% |
129.06% |
52.85% |
6.16% |
EBITDA Growth |
|
0.00% |
-27.94% |
-33.87% |
-56.31% |
-731.92% |
-91.87% |
-20.64% |
22.90% |
111.38% |
973.16% |
23.22% |
EBIT Growth |
|
0.00% |
-29.13% |
-36.85% |
-63.00% |
-849.78% |
-89.53% |
-1.73% |
57.62% |
110.32% |
823.50% |
11.83% |
NOPAT Growth |
|
0.00% |
-26.80% |
-34.38% |
-60.75% |
-768.42% |
-84.34% |
-3.01% |
16.21% |
109.25% |
506.80% |
11.90% |
Net Income Growth |
|
0.00% |
-26.80% |
-34.38% |
-60.75% |
-820.24% |
-84.34% |
-3.01% |
16.21% |
108.59% |
506.80% |
11.90% |
EPS Growth |
|
0.00% |
-25.00% |
-31.25% |
-62.50% |
-850.00% |
-83.33% |
0.00% |
16.67% |
108.57% |
500.00% |
9.09% |
Operating Cash Flow Growth |
|
46.85% |
-27.96% |
-37.54% |
-65.32% |
-60.28% |
-136.53% |
102.33% |
104.81% |
-122.95% |
205.14% |
-24.37% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
65.19% |
0.00% |
108.02% |
110.83% |
171.79% |
187.70% |
-21.48% |
-48.03% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
34.84% |
21.51% |
-7.91% |
-10.42% |
-18.16% |
-18.13% |
-6.35% |
-5.80% |
Revenue Q/Q Growth |
|
-0.72% |
-8.10% |
-8.09% |
-13.77% |
-486.97% |
119.56% |
49.72% |
-2.02% |
1.28% |
2.88% |
3.99% |
EBITDA Q/Q Growth |
|
-6.67% |
-18.26% |
-10.12% |
-36.28% |
-1,449.75% |
101.05% |
777.75% |
-1.32% |
24.94% |
-0.84% |
0.79% |
EBIT Q/Q Growth |
|
-7.27% |
-20.45% |
-11.28% |
-43.47% |
-1,979.30% |
101.11% |
732.54% |
-9.33% |
23.04% |
-0.57% |
0.81% |
NOPAT Q/Q Growth |
|
-7.85% |
-16.68% |
-12.63% |
-41.49% |
-1,669.36% |
101.95% |
441.17% |
-29.89% |
24.97% |
27.98% |
-0.21% |
Net Income Q/Q Growth |
|
-7.85% |
-16.68% |
-12.63% |
-41.49% |
-1,791.04% |
101.81% |
441.17% |
-29.89% |
24.97% |
27.98% |
-0.21% |
EPS Q/Q Growth |
|
-12.50% |
-14.29% |
-8.33% |
-45.45% |
-1,850.00% |
101.90% |
450.00% |
-36.36% |
28.57% |
33.33% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
26.04% |
-56.94% |
-30.60% |
-7.93% |
44.37% |
-139.61% |
484.36% |
-6.80% |
-116.18% |
281.43% |
176.48% |
Free Cash Flow Firm Q/Q Growth |
|
100.00% |
0.00% |
-1.92% |
72.37% |
20.50% |
135.81% |
37.63% |
83.24% |
-2.87% |
-67.94% |
-8.90% |
Invested Capital Q/Q Growth |
|
7.56% |
14.60% |
1.86% |
7.40% |
-3.07% |
-13.15% |
-0.92% |
-1.89% |
-3.03% |
-0.66% |
-0.33% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
51.87% |
46.14% |
45.12% |
33.34% |
0.00% |
6.25% |
36.65% |
36.91% |
45.53% |
43.89% |
42.54% |
EBIT Margin |
|
44.57% |
38.58% |
37.24% |
24.42% |
0.00% |
6.74% |
37.46% |
34.67% |
42.11% |
40.70% |
39.46% |
Profit (Net Income) Margin |
|
35.00% |
31.73% |
30.16% |
20.47% |
0.00% |
8.28% |
29.94% |
21.42% |
26.44% |
32.89% |
31.56% |
Tax Burden Percent |
|
78.52% |
82.24% |
80.99% |
83.82% |
75.43% |
122.97% |
79.93% |
61.80% |
62.77% |
80.80% |
79.98% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
21.48% |
17.76% |
19.01% |
16.18% |
0.00% |
-22.97% |
20.07% |
38.20% |
37.23% |
19.20% |
20.02% |
Return on Invested Capital (ROIC) |
|
2.34% |
3.70% |
3.36% |
1.13% |
0.00% |
0.00% |
0.00% |
0.00% |
1.24% |
1.83% |
1.79% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.34% |
3.70% |
3.36% |
1.13% |
0.00% |
0.00% |
0.00% |
0.00% |
1.24% |
1.83% |
1.79% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.54% |
9.27% |
8.46% |
2.50% |
0.00% |
0.00% |
0.00% |
0.00% |
3.02% |
4.03% |
3.91% |
Return on Equity (ROE) |
|
6.88% |
12.96% |
11.82% |
3.63% |
-9.50% |
-11.04% |
-11.04% |
-10.99% |
4.26% |
5.86% |
5.70% |
Cash Return on Invested Capital (CROIC) |
|
-9.88% |
0.00% |
0.00% |
0.00% |
-22.14% |
5.15% |
7.92% |
17.10% |
21.01% |
8.10% |
7.58% |
Operating Return on Assets (OROA) |
|
1.00% |
0.84% |
0.78% |
0.48% |
0.00% |
0.00% |
0.00% |
0.00% |
0.72% |
0.78% |
0.76% |
Return on Assets (ROA) |
|
0.78% |
0.69% |
0.63% |
0.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.45% |
0.63% |
0.61% |
Return on Common Equity (ROCE) |
|
6.88% |
12.96% |
11.82% |
3.63% |
-9.50% |
-11.04% |
-11.04% |
-10.99% |
4.26% |
5.86% |
5.70% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
7.44% |
6.63% |
5.49% |
0.00% |
-11.16% |
-11.30% |
-11.21% |
0.00% |
4.96% |
5.07% |
Net Operating Profit after Tax (NOPAT) |
|
19 |
16 |
14 |
8.30 |
-130 |
2.54 |
14 |
9.65 |
12 |
15 |
15 |
NOPAT Margin |
|
35.00% |
31.73% |
30.16% |
20.47% |
0.00% |
8.28% |
29.94% |
21.42% |
26.44% |
32.89% |
31.56% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
44.24% |
45.09% |
49.91% |
59.96% |
0.00% |
74.01% |
49.15% |
50.82% |
48.72% |
48.88% |
49.44% |
Operating Expenses to Revenue |
|
53.52% |
54.27% |
60.86% |
72.32% |
0.00% |
92.86% |
61.89% |
62.07% |
59.29% |
57.86% |
60.54% |
Earnings before Interest and Taxes (EBIT) |
|
25 |
20 |
18 |
9.90 |
-186 |
2.07 |
17 |
16 |
19 |
19 |
19 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
29 |
24 |
21 |
14 |
-183 |
1.92 |
17 |
17 |
21 |
21 |
21 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.88 |
0.97 |
0.74 |
0.70 |
0.57 |
0.77 |
0.72 |
0.67 |
0.73 |
0.74 |
0.69 |
Price to Tangible Book Value (P/TBV) |
|
0.88 |
0.97 |
0.74 |
0.70 |
0.57 |
0.77 |
0.72 |
0.67 |
0.73 |
0.74 |
0.69 |
Price to Revenue (P/Rev) |
|
4.46 |
4.76 |
3.80 |
3.82 |
0.00 |
0.00 |
0.00 |
0.00 |
4.51 |
4.13 |
3.85 |
Price to Earnings (P/E) |
|
11.37 |
13.07 |
11.22 |
12.75 |
0.00 |
0.00 |
0.00 |
0.00 |
19.85 |
14.88 |
13.65 |
Dividend Yield |
|
10.88% |
10.76% |
13.69% |
14.71% |
14.20% |
10.33% |
6.05% |
6.45% |
5.98% |
5.83% |
6.16% |
Earnings Yield |
|
8.79% |
7.65% |
8.91% |
7.84% |
0.00% |
0.00% |
0.00% |
0.00% |
5.04% |
6.72% |
7.32% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.94 |
0.98 |
0.91 |
0.84 |
0.82 |
0.84 |
0.78 |
0.80 |
0.85 |
0.86 |
0.79 |
Enterprise Value to Revenue (EV/Rev) |
|
14.13 |
16.81 |
16.35 |
17.48 |
0.00 |
0.00 |
0.00 |
0.00 |
16.24 |
14.99 |
13.52 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
24.40 |
31.34 |
32.80 |
38.96 |
0.00 |
0.00 |
0.00 |
0.00 |
48.38 |
36.76 |
32.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
28.39 |
36.55 |
38.64 |
47.21 |
0.00 |
0.00 |
0.00 |
0.00 |
50.22 |
38.67 |
34.44 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
36.04 |
46.13 |
48.31 |
58.38 |
0.00 |
0.00 |
0.00 |
0.00 |
71.48 |
54.05 |
47.97 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
31.28 |
39.52 |
40.14 |
50.01 |
67.83 |
103.18 |
69.58 |
55.67 |
87.13 |
65.30 |
67.87 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.55 |
9.34 |
4.22 |
3.63 |
10.29 |
10.14 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.94 |
2.51 |
2.52 |
2.81 |
2.76 |
2.29 |
2.29 |
2.25 |
2.11 |
2.11 |
2.07 |
Long-Term Debt to Equity |
|
1.94 |
2.51 |
2.52 |
2.81 |
2.76 |
2.29 |
2.29 |
2.25 |
2.11 |
2.11 |
2.07 |
Financial Leverage |
|
1.94 |
2.51 |
2.52 |
2.21 |
2.34 |
2.40 |
2.41 |
2.54 |
2.44 |
2.20 |
2.18 |
Leverage Ratio |
|
8.23 |
9.41 |
9.41 |
9.02 |
9.25 |
9.34 |
9.45 |
9.56 |
9.49 |
9.27 |
9.43 |
Compound Leverage Factor |
|
8.23 |
9.41 |
9.41 |
9.02 |
9.25 |
9.34 |
9.45 |
9.56 |
9.49 |
9.27 |
9.43 |
Debt to Total Capital |
|
66.04% |
71.49% |
71.55% |
73.78% |
73.39% |
69.65% |
69.64% |
69.19% |
67.86% |
67.81% |
67.39% |
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% |
0.00% |
Long-Term Debt to Total Capital |
|
66.04% |
71.49% |
71.55% |
73.78% |
73.39% |
69.65% |
69.64% |
69.19% |
67.86% |
67.81% |
67.39% |
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% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
33.96% |
28.51% |
28.45% |
26.22% |
26.61% |
30.35% |
30.36% |
30.81% |
32.14% |
32.19% |
32.61% |
Debt to EBITDA |
|
17.10 |
22.89 |
25.76 |
34.22 |
-23.18 |
-16.27 |
-15.65 |
-15.57 |
38.81 |
28.92 |
27.22 |
Net Debt to EBITDA |
|
16.70 |
22.46 |
25.18 |
30.45 |
-21.21 |
-14.07 |
-12.69 |
-13.41 |
34.94 |
26.64 |
22.89 |
Long-Term Debt to EBITDA |
|
17.10 |
22.89 |
25.76 |
34.22 |
-23.18 |
-16.27 |
-15.65 |
-15.57 |
38.81 |
28.92 |
27.22 |
Debt to NOPAT |
|
25.25 |
33.69 |
37.94 |
51.29 |
-29.60 |
-21.64 |
-21.40 |
-21.65 |
57.34 |
42.51 |
40.79 |
Net Debt to NOPAT |
|
24.66 |
33.06 |
37.09 |
45.63 |
-27.07 |
-18.72 |
-17.36 |
-18.65 |
51.62 |
39.17 |
34.31 |
Long-Term Debt to NOPAT |
|
25.25 |
33.69 |
37.94 |
51.29 |
-29.60 |
-21.64 |
-21.40 |
-21.65 |
57.34 |
42.51 |
40.79 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-3,684 |
-3,754 |
-1,038 |
-825 |
295 |
406 |
745 |
723 |
232 |
211 |
Operating Cash Flow to CapEx |
|
3,183.76% |
1,335.86% |
861.65% |
438.39% |
714.86% |
-423.00% |
1,393.75% |
714.01% |
-174.04% |
486.81% |
2,050.93% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-80.94 |
-78.90 |
-18.56 |
-14.34 |
5.67 |
7.82 |
13.62 |
12.91 |
4.19 |
3.89 |
Operating Cash Flow to Interest Expense |
|
1.01 |
0.32 |
0.21 |
0.17 |
0.23 |
-0.10 |
0.39 |
0.35 |
-0.06 |
0.10 |
0.29 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.98 |
0.30 |
0.19 |
0.13 |
0.20 |
-0.13 |
0.37 |
0.30 |
-0.09 |
0.08 |
0.27 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
0.02 |
Fixed Asset Turnover |
|
2.22 |
2.30 |
2.27 |
2.07 |
0.00 |
0.00 |
0.00 |
0.00 |
1.83 |
2.02 |
2.07 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,229 |
3,700 |
3,769 |
4,047 |
3,923 |
3,407 |
3,376 |
3,312 |
3,212 |
3,191 |
3,180 |
Invested Capital Turnover |
|
0.07 |
0.12 |
0.11 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.06 |
0.06 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
3,700 |
3,769 |
1,046 |
695 |
-293 |
-393 |
-735 |
-711 |
-216 |
-196 |
Enterprise Value (EV) |
|
3,044 |
3,621 |
3,434 |
3,399 |
3,224 |
2,847 |
2,642 |
2,658 |
2,717 |
2,751 |
2,520 |
Market Capitalization |
|
961 |
1,026 |
797 |
742 |
590 |
795 |
734 |
684 |
755 |
758 |
717 |
Book Value per Share |
|
$7.90 |
$7.67 |
$7.87 |
$7.79 |
$7.67 |
$7.65 |
$7.66 |
$7.69 |
$7.78 |
$7.73 |
$7.81 |
Tangible Book Value per Share |
|
$7.90 |
$7.67 |
$7.87 |
$7.79 |
$7.67 |
$7.65 |
$7.66 |
$7.69 |
$7.78 |
$7.73 |
$7.81 |
Total Capital |
|
3,229 |
3,700 |
3,769 |
4,047 |
3,923 |
3,407 |
3,376 |
3,312 |
3,212 |
3,191 |
3,180 |
Total Debt |
|
2,132 |
2,645 |
2,697 |
2,986 |
2,879 |
2,373 |
2,351 |
2,292 |
2,180 |
2,164 |
2,143 |
Total Long-Term Debt |
|
2,132 |
2,645 |
2,697 |
2,986 |
2,879 |
2,373 |
2,351 |
2,292 |
2,180 |
2,164 |
2,143 |
Net Debt |
|
2,083 |
2,596 |
2,636 |
2,657 |
2,634 |
2,053 |
1,908 |
1,974 |
1,962 |
1,993 |
1,803 |
Capital Expenditures (CapEx) |
|
1.07 |
1.09 |
1.18 |
2.13 |
1.88 |
1.26 |
1.47 |
2.68 |
1.78 |
1.15 |
0.76 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
2,132 |
2,645 |
2,697 |
2,986 |
2,879 |
2,373 |
2,351 |
2,292 |
2,180 |
2,164 |
2,143 |
Total Depreciation and Amortization (D&A) |
|
4.07 |
3.87 |
3.71 |
3.62 |
3.57 |
-0.15 |
-0.37 |
1.01 |
1.56 |
1.50 |
1.50 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.14 |
$0.12 |
$0.11 |
$0.06 |
($1.05) |
$0.02 |
$0.11 |
$0.07 |
$0.09 |
$0.12 |
$0.12 |
Adjusted Weighted Average Basic Shares Outstanding |
|
137.49M |
134.64M |
133.15M |
133.20M |
135.24M |
132.35M |
130.54M |
129.87M |
132.77M |
129.97M |
130.03M |
Adjusted Diluted Earnings per Share |
|
$0.14 |
$0.12 |
$0.11 |
$0.06 |
($1.05) |
$0.02 |
$0.11 |
$0.07 |
$0.09 |
$0.12 |
$0.12 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
137.49M |
134.64M |
133.15M |
133.20M |
135.24M |
132.35M |
130.54M |
129.87M |
132.77M |
129.97M |
130.03M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
137.49M |
136.14M |
136.16M |
136.19M |
135.24M |
133.73M |
132.73M |
132.74M |
132.77M |
132.79M |
132.80M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
19 |
16 |
14 |
8.30 |
-130 |
1.45 |
14 |
9.65 |
12 |
15 |
15 |
Normalized NOPAT Margin |
|
35.00% |
31.73% |
30.16% |
20.47% |
0.00% |
4.72% |
29.94% |
21.42% |
26.44% |
32.89% |
31.56% |
Pre Tax Income Margin |
|
44.57% |
38.58% |
37.24% |
24.42% |
0.00% |
6.74% |
37.46% |
34.67% |
42.11% |
40.70% |
39.46% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.74 |
0.43 |
0.37 |
0.18 |
-3.24 |
0.04 |
0.33 |
0.29 |
0.34 |
0.34 |
0.35 |
NOPAT to Interest Expense |
|
0.58 |
0.36 |
0.30 |
0.15 |
-2.26 |
0.05 |
0.26 |
0.18 |
0.22 |
0.28 |
0.28 |
EBIT Less CapEx to Interest Expense |
|
0.71 |
0.41 |
0.34 |
0.14 |
-3.27 |
0.02 |
0.30 |
0.24 |
0.31 |
0.32 |
0.34 |
NOPAT Less CapEx to Interest Expense |
|
0.55 |
0.33 |
0.27 |
0.11 |
-2.30 |
0.02 |
0.24 |
0.13 |
0.18 |
0.26 |
0.27 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
122.12% |
141.33% |
155.81% |
143.21% |
-81.81% |
-39.24% |
-38.93% |
-39.15% |
117.13% |
86.99% |
84.15% |
Augmented Payout Ratio |
|
122.12% |
169.60% |
187.04% |
181.34% |
-104.89% |
-50.65% |
-56.82% |
-57.24% |
168.30% |
101.82% |
84.15% |
Key Financial Trends
Capitol Federal Financial, Inc. (NASDAQ: CFFN) has demonstrated solid financial performance over the last four years through Q2 2025, with trends reflecting stability and modest growth in key income and cash flow metrics.
Positive Trends and Highlights:
- Net interest income has been growing steadily, rising from $39.6 million in Q1 2023 to approximately $43.8 million in Q2 2025, indicating stable core earnings from lending and investment activities.
- Net income attributable to common shareholders showed continuous growth, from $2.5 million in Q1 2023 to nearly $15.4 million in Q2 2025, reflecting improved profitability and operational efficiency over time.
- Earnings per share (EPS) increased from $0.02 basic EPS in Q1 2023 to $0.12 basic EPS by Q2 2025, showing enhanced shareholder value and earnings quality.
- Consistent payment of dividends with a steady dividend per share around $0.085 to $0.09 in recent quarters supports shareholder returns.
- Cash and due from banks increased significantly to about $340 million by Q2 2025, almost doubling since early 2023, signifying improved liquidity and financial flexibility.
- Net cash from continuing operating activities showed strong positive values (e.g., $15.5 million in Q2 2025), highlighting good operational cash generation.
- Debt issuance activities are ongoing, but the company maintains a manageable long-term debt level around $2.1 to $2.4 billion, balanced by substantial deposit bases over $6 billion, supporting a robust capital structure.
- Total equity remains approximately stable at just over $1 billion, with stable common equity levels, indicating consistency in shareholder equity base.
Neutral Observations:
- Loan and leases interest income remains a major revenue component but the net loans and leases balance is reported as zero in the last filings, suggesting the company may focus heavily on investment securities and trading accounts rather than loan originations.
- Non-interest income fluctuates but remains a small portion of total revenue, suggesting limited diversification beyond net interest income.
- Provision for credit losses varies from quarter to quarter but has remained modest or zero in recent quarters, indicating controlled credit risk exposure.
Negative Trends and Risks:
- The company experienced a major net loss in Q4 2023 (-$140.4 million), driven by a substantial unrealized capital loss on investments (~$192.6 million), indicating sensitivity to market valuations of securities holdings.
- Significant fluctuations in net realized and unrealized capital gains/losses in recent years present a risk to earnings volatility, impacting overall profitability in certain quarters.
- Total non-interest expenses generally increased over the four-year period, reaching nearly $29.5 million in Q2 2025 from levels around $27-28 million in earlier quarters, putting upward pressure on operating costs.
- The company's total liabilities increased over time, with long-term debt remaining in the range of $2.1 to $3 billion, which could weigh on financial flexibility if interest rates rise further.
Summary: Capitol Federal Financial shows positive underlying profitability trends with rising net interest income and net income, coupled with solid operating cash flows and a stable capital structure. However, the firm's investment securities portfolio introduces volatility risk, as seen in the heavy Q4 2023 loss due to unrealized capital losses. Operating expenses are rising moderately, which warrants close monitoring. Retail investors should consider the balance between solid core banking earnings and the impact of investment market fluctuations on earnings volatility when evaluating CFFN.
08/15/25 11:58 PMAI Generated. May Contain Errors.