Annual Income Statements for TFS Financial
This table shows TFS Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for TFS Financial
This table shows TFS 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 |
|
25 |
22 |
16 |
18 |
20 |
21 |
21 |
20 |
18 |
22 |
21 |
Consolidated Net Income / (Loss) |
|
25 |
22 |
16 |
18 |
20 |
21 |
21 |
20 |
18 |
22 |
21 |
Net Income / (Loss) Continuing Operations |
|
25 |
22 |
16 |
18 |
20 |
21 |
21 |
20 |
18 |
22 |
21 |
Total Pre-Tax Income |
|
31 |
28 |
20 |
22 |
23 |
26 |
26 |
25 |
23 |
28 |
27 |
Total Revenue |
|
80 |
80 |
75 |
75 |
75 |
75 |
77 |
76 |
75 |
75 |
79 |
Net Interest Income / (Expense) |
|
76 |
75 |
69 |
69 |
70 |
69 |
71 |
69 |
69 |
68 |
72 |
Total Interest Income |
|
121 |
139 |
148 |
157 |
169 |
177 |
183 |
185 |
189 |
187 |
186 |
Loans and Leases Interest Income |
|
115 |
130 |
137 |
144 |
155 |
162 |
163 |
166 |
172 |
172 |
172 |
Investment Securities Interest Income |
|
1.90 |
3.06 |
3.46 |
3.71 |
4.14 |
4.40 |
4.48 |
4.66 |
4.69 |
4.46 |
4.76 |
Other Interest Income |
|
4.24 |
6.24 |
7.26 |
8.60 |
9.84 |
11 |
16 |
14 |
11 |
10 |
9.69 |
Total Interest Expense |
|
46 |
64 |
78 |
88 |
98 |
108 |
112 |
116 |
120 |
118 |
114 |
Deposits Interest Expense |
|
24 |
30 |
40 |
49 |
56 |
64 |
73 |
76 |
80 |
78 |
75 |
Long-Term Debt Interest Expense |
|
22 |
34 |
38 |
39 |
43 |
44 |
39 |
40 |
40 |
40 |
39 |
Total Non-Interest Income |
|
4.38 |
5.16 |
5.33 |
5.84 |
5.10 |
6.32 |
5.72 |
6.25 |
6.42 |
6.50 |
7.07 |
Other Service Charges |
|
2.73 |
2.90 |
2.63 |
3.03 |
3.02 |
2.64 |
3.09 |
3.27 |
2.96 |
2.71 |
3.20 |
Net Realized & Unrealized Capital Gains on Investments |
|
-1.11 |
0.02 |
0.58 |
0.02 |
-0.12 |
0.48 |
0.44 |
0.72 |
1.10 |
1.12 |
1.19 |
Other Non-Interest Income |
|
2.76 |
2.24 |
2.12 |
2.79 |
2.20 |
3.19 |
2.19 |
2.25 |
2.36 |
2.68 |
2.68 |
Provision for Credit Losses |
|
- |
-1.00 |
-1.00 |
0.00 |
0.50 |
-1.00 |
-1.00 |
-0.50 |
1.00 |
-1.50 |
1.50 |
Total Non-Interest Expense |
|
49 |
53 |
56 |
53 |
51 |
50 |
52 |
51 |
51 |
48 |
51 |
Salaries and Employee Benefits |
|
27 |
28 |
30 |
25 |
29 |
27 |
28 |
27 |
26 |
27 |
28 |
Net Occupancy & Equipment Expense |
|
6.56 |
6.80 |
6.80 |
7.25 |
6.89 |
6.85 |
7.30 |
7.01 |
7.16 |
6.84 |
7.62 |
Marketing Expense |
|
4.26 |
7.71 |
6.67 |
7.02 |
3.88 |
4.43 |
5.10 |
4.87 |
5.33 |
3.65 |
4.63 |
Property & Liability Insurance Claims |
|
2.72 |
2.76 |
3.49 |
3.57 |
3.63 |
3.78 |
4.01 |
3.26 |
3.52 |
3.59 |
3.67 |
Other Operating Expenses |
|
8.00 |
7.52 |
8.22 |
9.70 |
8.43 |
8.11 |
8.28 |
8.81 |
8.75 |
7.25 |
7.50 |
Income Tax Expense |
|
5.72 |
5.93 |
4.12 |
4.14 |
3.93 |
5.42 |
5.19 |
5.28 |
4.84 |
5.96 |
5.51 |
Basic Earnings per Share |
|
$0.08 |
$0.08 |
$0.06 |
$0.06 |
$0.07 |
$0.07 |
$0.07 |
$0.07 |
$0.07 |
$0.08 |
$0.07 |
Weighted Average Basic Shares Outstanding |
|
277.37M |
277.32M |
277.36M |
277.47M |
277.44M |
277.84M |
278.18M |
278.29M |
278.18M |
278.54M |
278.73M |
Diluted Earnings per Share |
|
$0.08 |
$0.08 |
$0.06 |
$0.06 |
$0.06 |
$0.07 |
$0.07 |
$0.07 |
$0.07 |
$0.08 |
$0.07 |
Weighted Average Diluted Shares Outstanding |
|
278.69M |
278.46M |
278.50M |
278.59M |
278.58M |
279.00M |
279.05M |
279.22M |
279.14M |
279.58M |
279.72M |
Weighted Average Basic & Diluted Shares Outstanding |
|
560.82M |
280.33M |
280.33M |
280.33M |
280.36M |
280.71M |
280.71M |
280.71M |
280.71M |
280.80M |
280.84M |
Cash Dividends to Common per Share |
|
- |
$0.28 |
$0.28 |
$0.28 |
- |
$0.28 |
$0.28 |
$0.28 |
- |
$0.28 |
$0.28 |
Annual Cash Flow Statements for TFS Financial
This table details how cash moves in and out of TFS Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-26 |
76 |
37 |
1.56 |
5.37 |
223 |
-9.71 |
-119 |
97 |
-3.03 |
Net Cash From Operating Activities |
|
102 |
85 |
101 |
92 |
103 |
122 |
83 |
39 |
91 |
89 |
Net Cash From Continuing Operating Activities |
|
102 |
85 |
101 |
92 |
103 |
122 |
83 |
39 |
91 |
89 |
Net Income / (Loss) Continuing Operations |
|
73 |
81 |
89 |
85 |
80 |
83 |
81 |
75 |
75 |
80 |
Consolidated Net Income / (Loss) |
|
73 |
81 |
89 |
85 |
80 |
83 |
81 |
75 |
75 |
80 |
Provision For Loan Losses |
|
-3.00 |
-8.00 |
-17 |
-11 |
-10 |
3.00 |
-9.00 |
1.00 |
-1.50 |
-1.50 |
Depreciation Expense |
|
17 |
19 |
21 |
25 |
23 |
33 |
33 |
27 |
18 |
19 |
Non-Cash Adjustments to Reconcile Net Income |
|
-12 |
-6.08 |
-18 |
-23 |
-25 |
-67 |
-108 |
-49 |
1.72 |
-17 |
Changes in Operating Assets and Liabilities, net |
|
27 |
-0.93 |
26 |
16 |
35 |
69 |
87 |
-14 |
-2.87 |
8.86 |
Net Cash From Investing Activities |
|
-600 |
-454 |
-755 |
-475 |
-342 |
148 |
547 |
-1,875 |
-1,009 |
-125 |
Net Cash From Continuing Investing Activities |
|
-600 |
-454 |
-755 |
-475 |
-342 |
148 |
547 |
-1,875 |
-1,009 |
-125 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-5.52 |
-9.13 |
-4.15 |
-8.37 |
-3.78 |
-3.21 |
-1.34 |
-2.70 |
-5.10 |
-3.06 |
Purchase of Investment Securities |
|
-2,960 |
-3,120 |
-3,627 |
-3,494 |
-3,037 |
-206 |
-393 |
-5,572 |
-3,726 |
-3,156 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
0.00 |
0.00 |
24 |
0.00 |
0.39 |
0.00 |
0.00 |
Sale and/or Maturity of Investments |
|
2,366 |
2,675 |
2,876 |
519 |
2,856 |
4,589 |
5,817 |
3,699 |
2,723 |
3,034 |
Net Cash From Financing Activities |
|
472 |
445 |
691 |
384 |
244 |
-46 |
-640 |
1,717 |
1,015 |
33 |
Net Cash From Continuing Financing Activities |
|
472 |
445 |
691 |
384 |
244 |
-46 |
-640 |
1,717 |
1,015 |
33 |
Net Change in Deposits |
|
-368 |
46 |
-180 |
340 |
275 |
459 |
-232 |
-84 |
520 |
731 |
Issuance of Debt |
|
1,045 |
737 |
1,161 |
332 |
603 |
-31 |
-425 |
600 |
767 |
-52 |
Repayment of Debt |
|
-20 |
-186 |
-222 |
-286 |
-421 |
-337 |
-9.11 |
871 |
-78 |
-427 |
Repurchase of Common Equity |
|
-173 |
-128 |
-54 |
-20 |
-9.09 |
-2.32 |
-5.59 |
-6.29 |
-5.98 |
-1.93 |
Payment of Dividends |
|
-19 |
-23 |
-28 |
-38 |
-50 |
-55 |
-57 |
-58 |
-58 |
-59 |
Other Financing Activities, Net |
|
7.50 |
1.52 |
13 |
56 |
-154 |
-80 |
88 |
395 |
-130 |
-158 |
Cash Interest Paid |
|
93 |
90 |
124 |
162 |
225 |
213 |
115 |
114 |
364 |
533 |
Cash Income Taxes Paid |
|
23 |
32 |
38 |
33 |
9.69 |
1.67 |
26 |
40 |
22 |
16 |
Quarterly Cash Flow Statements for TFS Financial
This table details how cash moves in and out of TFS 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 |
|
-18 |
74 |
-22 |
15 |
31 |
85 |
43 |
-34 |
-97 |
2.21 |
-2.35 |
Net Cash From Operating Activities |
|
-12 |
79 |
-36 |
34 |
14 |
36 |
14 |
97 |
-59 |
46 |
21 |
Net Cash From Continuing Operating Activities |
|
-12 |
79 |
-36 |
34 |
14 |
36 |
14 |
97 |
-59 |
46 |
21 |
Net Income / (Loss) Continuing Operations |
|
25 |
22 |
16 |
18 |
20 |
21 |
21 |
20 |
18 |
22 |
21 |
Consolidated Net Income / (Loss) |
|
25 |
22 |
16 |
18 |
20 |
21 |
21 |
20 |
18 |
22 |
21 |
Provision For Loan Losses |
|
- |
-1.00 |
-1.00 |
- |
0.50 |
-1.00 |
-1.00 |
-0.50 |
1.00 |
-1.50 |
1.50 |
Depreciation Expense |
|
6.23 |
4.21 |
4.53 |
4.65 |
4.73 |
4.58 |
4.52 |
4.98 |
4.96 |
5.31 |
5.55 |
Non-Cash Adjustments to Reconcile Net Income |
|
-56 |
-2.95 |
0.07 |
3.82 |
0.78 |
1.11 |
-7.85 |
-16 |
5.39 |
11 |
-2.86 |
Changes in Operating Assets and Liabilities, net |
|
12 |
56 |
-55 |
7.70 |
-12 |
11 |
-2.17 |
88 |
-88 |
8.40 |
-3.99 |
Net Cash From Investing Activities |
|
-395 |
-249 |
-98 |
-377 |
-285 |
-42 |
72 |
-43 |
-112 |
-2.73 |
-44 |
Net Cash From Continuing Investing Activities |
|
-395 |
-249 |
-98 |
-377 |
-285 |
-42 |
72 |
-43 |
-112 |
-2.73 |
-44 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.20 |
-1.96 |
-0.50 |
-1.59 |
-1.05 |
-0.70 |
-0.81 |
-0.83 |
-0.72 |
-0.64 |
-6.95 |
Purchase of Investment Securities |
|
-5,349 |
-50 |
-34 |
-75 |
-3,567 |
-115 |
-16 |
-24 |
-3,000 |
-86 |
-44 |
Sale and/or Maturity of Investments |
|
830 |
661 |
630 |
662 |
769 |
844 |
670 |
744 |
776 |
883 |
828 |
Other Investing Activities, net |
|
- |
-858 |
-694 |
-963 |
- |
-770 |
-581 |
-762 |
- |
-799 |
-821 |
Net Cash From Financing Activities |
|
389 |
244 |
111 |
358 |
301 |
91 |
-44 |
-88 |
74 |
-41 |
20 |
Net Cash From Continuing Financing Activities |
|
389 |
244 |
111 |
358 |
301 |
91 |
-44 |
-88 |
74 |
-41 |
20 |
Net Change in Deposits |
|
-226 |
91 |
-15 |
56 |
388 |
463 |
8.27 |
80 |
180 |
25 |
180 |
Issuance of Debt |
|
-555 |
265 |
360 |
243 |
-101 |
-142 |
75 |
-100 |
115 |
41 |
33 |
Repayment of Debt |
|
874 |
-1.14 |
-0.60 |
-0.49 |
-76 |
-101 |
-151 |
-25 |
-151 |
-176 |
-100 |
Payment of Dividends |
|
-14 |
-15 |
-15 |
-15 |
-15 |
-15 |
-15 |
-15 |
-15 |
-15 |
-15 |
Other Financing Activities, Net |
|
311 |
-91 |
-218 |
74 |
105 |
-113 |
38 |
-28 |
-55 |
85 |
-78 |
Cash Interest Paid |
|
43 |
64 |
80 |
102 |
118 |
123 |
132 |
137 |
141 |
137 |
128 |
Cash Income Taxes Paid |
|
14 |
0.43 |
12 |
5.13 |
4.33 |
0.22 |
10 |
3.09 |
1.96 |
0.11 |
7.03 |
Annual Balance Sheets for TFS Financial
This table presents TFS 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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
12,369 |
12,906 |
13,693 |
14,137 |
14,542 |
14,642 |
14,057 |
15,790 |
16,918 |
17,091 |
Cash and Due from Banks |
|
22 |
28 |
35 |
29 |
32 |
25 |
27 |
19 |
29 |
26 |
Interest Bearing Deposits at Other Banks |
|
133 |
203 |
233 |
241 |
243 |
473 |
461 |
351 |
438 |
437 |
Trading Account Securities |
|
585 |
518 |
537 |
533 |
552 |
37 |
431 |
458 |
508 |
544 |
Loans and Leases, Net of Allowance |
|
11,188 |
11,709 |
12,419 |
-3.85 |
13,196 |
13,103 |
12,509 |
14,257 |
15,166 |
15,322 |
Loans and Leases |
|
11,259 |
11,771 |
12,468 |
39 |
13,235 |
13,150 |
12,573 |
14,330 |
15,243 |
15,392 |
Allowance for Loan and Lease Losses |
|
72 |
62 |
49 |
42 |
39 |
47 |
64 |
73 |
77 |
70 |
Premises and Equipment, Net |
|
57 |
61 |
61 |
63 |
62 |
42 |
37 |
35 |
35 |
33 |
Other Assets |
|
384 |
382 |
406 |
13,275 |
458 |
963 |
592 |
661 |
739 |
728 |
Total Liabilities & Shareholders' Equity |
|
12,369 |
12,906 |
13,693 |
14,137 |
14,542 |
14,642 |
14,057 |
15,790 |
16,918 |
17,091 |
Total Liabilities |
|
10,640 |
11,246 |
12,003 |
12,379 |
12,846 |
12,970 |
12,325 |
13,946 |
14,991 |
15,228 |
Interest Bearing Deposits |
|
8,372 |
8,424 |
8,252 |
8,595 |
8,870 |
9,337 |
9,103 |
9,038 |
9,574 |
10,309 |
Long-Term Debt |
|
2,218 |
2,768 |
3,707 |
3,753 |
3,936 |
3,568 |
41 |
4,823 |
5,303 |
4,822 |
Other Long-Term Liabilities |
|
- |
- |
- |
- |
40 |
- |
89 |
84 |
113 |
98 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,729 |
1,660 |
1,690 |
1,758 |
1,697 |
1,672 |
1,732 |
1,844 |
1,927 |
1,863 |
Total Preferred & Common Equity |
|
1,729 |
1,660 |
1,690 |
1,758 |
1,697 |
1,672 |
1,732 |
1,844 |
1,927 |
1,863 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,729 |
1,660 |
1,690 |
1,758 |
1,697 |
1,672 |
1,732 |
1,844 |
1,927 |
1,863 |
Common Stock |
|
1,711 |
1,720 |
1,726 |
1,730 |
1,737 |
1,746 |
1,750 |
1,755 |
1,758 |
1,758 |
Retained Earnings |
|
642 |
699 |
760 |
808 |
838 |
866 |
854 |
870 |
887 |
915 |
Treasury Stock |
|
-549 |
-682 |
-736 |
-754 |
-765 |
-768 |
-768 |
-772 |
-776 |
-772 |
Accumulated Other Comprehensive Income / (Loss) |
|
-13 |
-20 |
-7.49 |
23 |
-69 |
-132 |
-68 |
23 |
85 |
-16 |
Other Equity Adjustments |
|
-62 |
-57 |
-53 |
-49 |
-44 |
-40 |
-36 |
-31 |
-27 |
-23 |
Quarterly Balance Sheets for TFS Financial
This table presents TFS 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 |
|
15,405 |
16,129 |
16,262 |
16,595 |
17,054 |
17,017 |
17,035 |
17,058 |
17,112 |
Cash and Due from Banks |
|
30 |
32 |
28 |
23 |
46 |
27 |
29 |
33 |
36 |
Interest Bearing Deposits at Other Banks |
|
358 |
412 |
393 |
413 |
506 |
567 |
531 |
433 |
427 |
Trading Account Securities |
|
450 |
473 |
483 |
513 |
525 |
520 |
523 |
509 |
540 |
Loans and Leases, Net of Allowance |
|
13,896 |
14,473 |
14,563 |
14,884 |
15,207 |
15,150 |
15,190 |
15,343 |
15,360 |
Loans and Leases |
|
13,965 |
14,548 |
14,637 |
14,958 |
15,276 |
15,218 |
15,257 |
15,413 |
15,431 |
Allowance for Loan and Lease Losses |
|
69 |
74 |
74 |
75 |
69 |
68 |
68 |
71 |
71 |
Premises and Equipment, Net |
|
35 |
35 |
35 |
35 |
34 |
34 |
34 |
33 |
39 |
Other Assets |
|
636 |
691 |
756 |
726 |
734 |
709 |
698 |
708 |
710 |
Total Liabilities & Shareholders' Equity |
|
15,405 |
16,129 |
16,262 |
16,595 |
17,054 |
17,017 |
17,035 |
17,058 |
17,112 |
Total Liabilities |
|
13,592 |
14,279 |
14,427 |
14,709 |
15,187 |
15,110 |
15,120 |
15,143 |
15,215 |
Interest Bearing Deposits |
|
9,226 |
9,123 |
9,106 |
9,143 |
10,030 |
10,035 |
10,093 |
10,347 |
10,498 |
Long-Term Debt |
|
4,265 |
5,016 |
5,232 |
5,469 |
5,060 |
4,981 |
4,846 |
4,696 |
4,615 |
Other Long-Term Liabilities |
|
102 |
140 |
89 |
97 |
97 |
93 |
181 |
100 |
103 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,813 |
1,850 |
1,834 |
1,886 |
1,867 |
1,907 |
1,915 |
1,914 |
1,897 |
Total Preferred & Common Equity |
|
1,813 |
1,850 |
1,834 |
1,886 |
1,867 |
1,907 |
1,915 |
1,914 |
1,897 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,813 |
1,850 |
1,834 |
1,886 |
1,867 |
1,907 |
1,915 |
1,914 |
1,897 |
Common Stock |
|
1,753 |
1,754 |
1,756 |
1,757 |
1,754 |
1,755 |
1,756 |
1,758 |
1,758 |
Retained Earnings |
|
859 |
878 |
879 |
882 |
901 |
907 |
912 |
923 |
929 |
Treasury Stock |
|
-772 |
-775 |
-776 |
-776 |
-772 |
-772 |
-772 |
-772 |
-771 |
Accumulated Other Comprehensive Income / (Loss) |
|
4.95 |
23 |
4.70 |
51 |
10 |
42 |
43 |
27 |
0.79 |
Other Equity Adjustments |
|
-33 |
-30 |
-29 |
-28 |
-26 |
-25 |
-24 |
-22 |
-21 |
Annual Metrics And Ratios for TFS Financial
This table displays calculated financial ratios and metrics derived from TFS Financial's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.36% |
0.33% |
1.14% |
1.25% |
-9.82% |
8.33% |
-2.91% |
1.49% |
4.74% |
-0.60% |
EBITDA Growth |
|
13.11% |
11.73% |
8.82% |
-5.11% |
-23.43% |
18.74% |
-0.30% |
-10.23% |
-6.39% |
7.06% |
EBIT Growth |
|
10.66% |
11.85% |
8.97% |
-9.13% |
-26.45% |
12.49% |
-0.15% |
-8.03% |
1.43% |
7.44% |
NOPAT Growth |
|
10.17% |
10.97% |
10.33% |
-3.90% |
-6.05% |
3.84% |
-2.77% |
-7.95% |
0.92% |
5.76% |
Net Income Growth |
|
10.17% |
10.97% |
10.33% |
-3.90% |
-6.05% |
3.84% |
-2.77% |
-7.95% |
0.92% |
5.76% |
EPS Growth |
|
13.64% |
12.00% |
14.29% |
-6.25% |
-6.67% |
3.57% |
0.00% |
-10.34% |
0.00% |
7.69% |
Operating Cash Flow Growth |
|
-1.36% |
-16.83% |
19.14% |
-8.95% |
11.82% |
18.25% |
-31.73% |
-53.19% |
133.04% |
-2.34% |
Free Cash Flow Firm Growth |
|
-206.75% |
52.43% |
-119.56% |
96.69% |
-40.33% |
1,267.41% |
644.38% |
-235.88% |
89.87% |
228.29% |
Invested Capital Growth |
|
30.16% |
12.19% |
21.87% |
2.12% |
2.20% |
-6.98% |
-66.15% |
275.90% |
8.45% |
-7.56% |
Revenue Q/Q Growth |
|
0.67% |
-0.21% |
0.53% |
-0.45% |
-5.81% |
3.57% |
-0.40% |
4.98% |
-1.43% |
-0.11% |
EBITDA Q/Q Growth |
|
10.63% |
0.10% |
-0.36% |
-2.19% |
-12.50% |
5.12% |
-1.85% |
12.56% |
-7.60% |
-0.16% |
EBIT Q/Q Growth |
|
11.66% |
-0.24% |
0.34% |
-3.66% |
-15.64% |
2.79% |
4.14% |
12.90% |
-7.59% |
-0.42% |
NOPAT Q/Q Growth |
|
10.96% |
-0.27% |
0.24% |
-1.63% |
-0.11% |
-8.70% |
4.43% |
12.73% |
-7.26% |
-1.64% |
Net Income Q/Q Growth |
|
10.96% |
-0.27% |
0.24% |
-1.63% |
-0.11% |
-8.70% |
4.43% |
12.73% |
-7.26% |
-1.64% |
EPS Q/Q Growth |
|
8.70% |
0.00% |
3.23% |
-3.23% |
0.00% |
-12.12% |
7.41% |
8.33% |
-7.14% |
3.70% |
Operating Cash Flow Q/Q Growth |
|
8.14% |
4.97% |
-9.11% |
4.81% |
6.54% |
0.03% |
-45.21% |
201.66% |
40.19% |
-45.01% |
Free Cash Flow Firm Q/Q Growth |
|
-17.54% |
-8.15% |
12.11% |
70.93% |
18.69% |
142.23% |
441.26% |
-325.84% |
59.18% |
-7.16% |
Invested Capital Q/Q Growth |
|
6.54% |
6.55% |
2.88% |
1.45% |
1.25% |
-4.00% |
-63.65% |
9.70% |
-1.69% |
-1.14% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
43.09% |
47.99% |
51.62% |
48.38% |
41.08% |
45.03% |
46.24% |
40.90% |
36.55% |
39.37% |
EBIT Margin |
|
37.16% |
41.43% |
44.63% |
40.06% |
32.67% |
33.92% |
34.88% |
31.61% |
30.61% |
33.09% |
Profit (Net Income) Margin |
|
24.66% |
27.27% |
29.75% |
28.24% |
29.41% |
28.19% |
28.23% |
25.61% |
24.67% |
26.25% |
Tax Burden Percent |
|
66.36% |
65.83% |
66.65% |
70.49% |
78.50% |
83.11% |
80.93% |
81.00% |
80.60% |
79.34% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
114.70% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
33.64% |
34.17% |
33.35% |
29.51% |
21.50% |
16.89% |
19.07% |
19.00% |
19.40% |
20.66% |
Return on Invested Capital (ROIC) |
|
2.08% |
1.92% |
1.81% |
1.57% |
1.44% |
1.53% |
2.31% |
1.77% |
1.08% |
1.14% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.08% |
1.92% |
1.81% |
1.57% |
1.44% |
1.53% |
2.31% |
1.77% |
1.08% |
1.14% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.99% |
2.83% |
3.50% |
3.39% |
3.20% |
3.41% |
2.45% |
2.40% |
2.91% |
3.06% |
Return on Equity (ROE) |
|
4.07% |
4.75% |
5.31% |
4.95% |
4.64% |
4.95% |
4.76% |
4.17% |
3.99% |
4.20% |
Cash Return on Invested Capital (CROIC) |
|
-24.13% |
-9.57% |
-17.90% |
-0.53% |
-0.73% |
8.76% |
101.14% |
-114.18% |
-7.02% |
9.00% |
Operating Return on Assets (OROA) |
|
0.91% |
0.97% |
1.00% |
0.87% |
0.62% |
0.69% |
0.70% |
0.62% |
0.57% |
0.59% |
Return on Assets (ROA) |
|
0.60% |
0.64% |
0.67% |
0.61% |
0.56% |
0.57% |
0.56% |
0.50% |
0.46% |
0.47% |
Return on Common Equity (ROCE) |
|
4.07% |
4.75% |
5.31% |
4.95% |
4.64% |
4.95% |
4.76% |
4.17% |
3.99% |
4.20% |
Return on Equity Simple (ROE_SIMPLE) |
|
4.20% |
4.85% |
5.26% |
4.86% |
4.73% |
4.98% |
4.68% |
4.04% |
3.90% |
4.27% |
Net Operating Profit after Tax (NOPAT) |
|
73 |
81 |
89 |
85 |
80 |
83 |
81 |
75 |
75 |
80 |
NOPAT Margin |
|
24.66% |
27.27% |
29.75% |
28.24% |
29.41% |
28.19% |
28.23% |
25.61% |
24.67% |
26.25% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
46.74% |
46.17% |
46.48% |
48.75% |
54.91% |
49.34% |
53.59% |
54.05% |
54.36% |
51.40% |
Operating Expenses to Revenue |
|
63.86% |
61.28% |
61.06% |
63.58% |
71.00% |
65.06% |
68.25% |
68.04% |
69.88% |
67.41% |
Earnings before Interest and Taxes (EBIT) |
|
109 |
122 |
133 |
121 |
89 |
100 |
100 |
92 |
93 |
100 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
127 |
142 |
154 |
146 |
112 |
133 |
133 |
119 |
111 |
119 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.76 |
1.89 |
1.71 |
1.60 |
2.12 |
1.86 |
2.47 |
1.66 |
1.58 |
1.94 |
Price to Tangible Book Value (P/TBV) |
|
1.76 |
1.89 |
1.71 |
1.60 |
2.12 |
1.86 |
2.47 |
1.66 |
1.58 |
1.94 |
Price to Revenue (P/Rev) |
|
10.33 |
10.62 |
9.70 |
9.33 |
13.16 |
10.54 |
14.92 |
10.53 |
9.95 |
11.91 |
Price to Earnings (P/E) |
|
41.91 |
38.92 |
32.59 |
33.03 |
53.49 |
37.37 |
52.84 |
41.11 |
40.34 |
45.36 |
Dividend Yield |
|
2.98% |
3.87% |
5.30% |
7.55% |
9.90% |
9.99% |
7.36% |
10.34% |
10.43% |
8.79% |
Earnings Yield |
|
2.39% |
2.57% |
3.07% |
3.03% |
1.87% |
2.68% |
1.89% |
2.43% |
2.48% |
2.20% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.29 |
1.28 |
1.17 |
1.14 |
1.29 |
1.18 |
2.16 |
1.13 |
1.09 |
1.19 |
Enterprise Value to Revenue (EV/Rev) |
|
17.34 |
19.20 |
21.21 |
20.84 |
26.58 |
20.92 |
13.36 |
25.82 |
25.81 |
26.28 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
40.24 |
40.02 |
41.08 |
43.08 |
64.71 |
46.47 |
28.90 |
63.14 |
70.62 |
66.76 |
Enterprise Value to EBIT (EV/EBIT) |
|
46.66 |
46.36 |
47.51 |
52.03 |
81.38 |
61.68 |
38.30 |
81.68 |
84.32 |
79.43 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
70.32 |
70.42 |
71.28 |
73.81 |
90.38 |
74.21 |
47.32 |
100.84 |
104.62 |
100.11 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
50.00 |
66.80 |
62.62 |
68.44 |
70.40 |
50.77 |
46.10 |
193.15 |
86.78 |
89.93 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.98 |
1.08 |
0.00 |
0.00 |
12.72 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.28 |
1.67 |
2.19 |
2.13 |
2.32 |
2.13 |
0.02 |
2.62 |
2.75 |
2.59 |
Long-Term Debt to Equity |
|
1.28 |
1.67 |
2.19 |
2.13 |
2.32 |
2.13 |
0.02 |
2.62 |
2.75 |
2.59 |
Financial Leverage |
|
0.96 |
1.47 |
1.93 |
2.16 |
2.23 |
2.23 |
1.06 |
1.36 |
2.68 |
2.67 |
Leverage Ratio |
|
6.77 |
7.46 |
7.94 |
8.07 |
8.30 |
8.66 |
8.43 |
8.35 |
8.67 |
8.97 |
Compound Leverage Factor |
|
6.77 |
7.46 |
7.94 |
8.07 |
9.52 |
8.66 |
8.43 |
8.35 |
8.67 |
8.97 |
Debt to Total Capital |
|
56.19% |
62.51% |
68.69% |
68.10% |
69.88% |
68.09% |
2.34% |
72.34% |
73.35% |
72.13% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
56.19% |
62.51% |
68.69% |
68.10% |
69.88% |
68.09% |
2.34% |
72.34% |
73.35% |
72.13% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
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 |
|
43.81% |
37.49% |
31.31% |
31.90% |
30.12% |
31.91% |
97.66% |
27.66% |
26.65% |
27.87% |
Debt to EBITDA |
|
17.49 |
19.53 |
24.04 |
25.65 |
35.12 |
26.81 |
0.31 |
40.50 |
47.57 |
40.40 |
Net Debt to EBITDA |
|
16.26 |
17.90 |
22.30 |
23.80 |
32.67 |
23.07 |
-3.37 |
37.40 |
43.39 |
36.51 |
Long-Term Debt to EBITDA |
|
17.49 |
19.53 |
24.04 |
25.65 |
35.12 |
26.81 |
0.31 |
40.50 |
47.57 |
40.40 |
Debt to NOPAT |
|
30.56 |
34.36 |
41.71 |
43.94 |
49.05 |
42.82 |
0.51 |
64.68 |
70.48 |
60.58 |
Net Debt to NOPAT |
|
28.42 |
31.49 |
38.69 |
40.79 |
45.62 |
36.84 |
-5.52 |
59.73 |
64.28 |
54.76 |
Long-Term Debt to NOPAT |
|
30.56 |
34.36 |
41.71 |
43.94 |
49.05 |
42.82 |
0.51 |
64.68 |
70.48 |
60.58 |
Noncontrolling Interest Sharing Ratio |
|
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) |
|
-842 |
-401 |
-880 |
-29 |
-41 |
476 |
3,547 |
-4,819 |
-488 |
626 |
Operating Cash Flow to CapEx |
|
1,849.00% |
930.56% |
2,437.78% |
1,100.14% |
2,726.34% |
0.00% |
6,219.52% |
1,684.51% |
1,778.51% |
2,891.64% |
Free Cash Flow to Firm to Interest Expense |
|
-7.43 |
-3.39 |
-6.76 |
-0.18 |
-0.19 |
2.24 |
22.49 |
-33.95 |
-1.49 |
1.37 |
Operating Cash Flow to Interest Expense |
|
0.90 |
0.72 |
0.78 |
0.57 |
0.48 |
0.57 |
0.53 |
0.27 |
0.28 |
0.19 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.85 |
0.64 |
0.75 |
0.52 |
0.46 |
0.67 |
0.52 |
0.26 |
0.26 |
0.19 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
Fixed Asset Turnover |
|
5.18 |
5.00 |
4.90 |
4.87 |
4.37 |
5.73 |
7.26 |
8.09 |
8.81 |
8.93 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,947 |
4,429 |
5,397 |
5,512 |
5,633 |
5,239 |
1,774 |
6,667 |
7,231 |
6,684 |
Invested Capital Turnover |
|
0.08 |
0.07 |
0.06 |
0.06 |
0.05 |
0.05 |
0.08 |
0.07 |
0.04 |
0.04 |
Increase / (Decrease) in Invested Capital |
|
915 |
481 |
968 |
114 |
121 |
-393 |
-3,466 |
4,894 |
563 |
-547 |
Enterprise Value (EV) |
|
5,105 |
5,672 |
6,336 |
6,304 |
7,252 |
6,183 |
3,834 |
7,519 |
7,872 |
7,968 |
Market Capitalization |
|
3,042 |
3,135 |
2,897 |
2,821 |
3,591 |
3,114 |
4,280 |
3,066 |
3,036 |
3,610 |
Book Value per Share |
|
$5.91 |
$5.82 |
$6.00 |
$6.27 |
$6.06 |
$5.97 |
$6.17 |
$6.57 |
$6.88 |
$6.64 |
Tangible Book Value per Share |
|
$5.91 |
$5.82 |
$6.00 |
$6.27 |
$6.06 |
$5.97 |
$6.17 |
$6.57 |
$6.88 |
$6.64 |
Total Capital |
|
3,947 |
4,429 |
5,397 |
5,512 |
5,633 |
5,239 |
1,774 |
6,667 |
7,231 |
6,684 |
Total Debt |
|
2,218 |
2,768 |
3,707 |
3,753 |
3,936 |
3,568 |
41 |
4,823 |
5,303 |
4,822 |
Total Long-Term Debt |
|
2,218 |
2,768 |
3,707 |
3,753 |
3,936 |
3,568 |
41 |
4,823 |
5,303 |
4,822 |
Net Debt |
|
2,063 |
2,537 |
3,439 |
3,483 |
3,661 |
3,070 |
-447 |
4,454 |
4,837 |
4,358 |
Capital Expenditures (CapEx) |
|
5.52 |
9.13 |
4.15 |
8.37 |
3.78 |
-21 |
1.34 |
2.31 |
5.10 |
3.06 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
2,218 |
2,768 |
3,707 |
3,753 |
3,936 |
3,568 |
41 |
4,823 |
5,303 |
4,822 |
Total Depreciation and Amortization (D&A) |
|
17 |
19 |
21 |
25 |
23 |
33 |
33 |
27 |
18 |
19 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.25 |
$0.28 |
$0.32 |
$0.31 |
$0.29 |
$0.30 |
$0.29 |
$0.26 |
$0.27 |
$0.28 |
Adjusted Weighted Average Basic Shares Outstanding |
|
289.94M |
281.57M |
277.21M |
275.59M |
275.40M |
275.86M |
276.69M |
277.37M |
277.44M |
278.18M |
Adjusted Diluted Earnings per Share |
|
$0.25 |
$0.28 |
$0.32 |
$0.30 |
$0.28 |
$0.29 |
$0.29 |
$0.26 |
$0.26 |
$0.28 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
292.21M |
283.79M |
279.27M |
277.30M |
277.37M |
277.80M |
278.58M |
278.69M |
278.58M |
279.14M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.25 |
$0.28 |
$0.32 |
$0.00 |
$0.29 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
289.90M |
283.47M |
281.07M |
280.21M |
280.03M |
560.49M |
561.53M |
560.82M |
280.36M |
280.71M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
73 |
81 |
89 |
85 |
80 |
83 |
81 |
75 |
75 |
80 |
Normalized NOPAT Margin |
|
24.66% |
27.27% |
29.75% |
28.24% |
29.41% |
28.19% |
28.23% |
25.61% |
24.67% |
26.25% |
Pre Tax Income Margin |
|
37.16% |
41.43% |
44.63% |
40.06% |
37.47% |
33.92% |
34.88% |
31.61% |
30.61% |
33.09% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.97 |
1.04 |
1.02 |
0.75 |
0.41 |
0.47 |
0.63 |
0.65 |
0.28 |
0.22 |
NOPAT to Interest Expense |
|
0.64 |
0.68 |
0.68 |
0.53 |
0.37 |
0.39 |
0.51 |
0.53 |
0.23 |
0.17 |
EBIT Less CapEx to Interest Expense |
|
0.92 |
0.96 |
0.99 |
0.70 |
0.39 |
0.57 |
0.63 |
0.63 |
0.27 |
0.21 |
NOPAT Less CapEx to Interest Expense |
|
0.59 |
0.61 |
0.65 |
0.48 |
0.35 |
0.49 |
0.51 |
0.51 |
0.21 |
0.17 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
26.85% |
29.07% |
31.18% |
44.06% |
62.89% |
66.57% |
69.92% |
78.18% |
77.47% |
74.07% |
Augmented Payout Ratio |
|
264.55% |
188.42% |
91.97% |
67.17% |
74.22% |
69.36% |
76.82% |
86.62% |
85.41% |
76.49% |
Quarterly Metrics And Ratios for TFS Financial
This table displays calculated financial ratios and metrics derived from TFS 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 |
|
20.90% |
21.69% |
9.17% |
-3.06% |
-5.54% |
-6.11% |
3.36% |
1.20% |
-0.43% |
-0.76% |
2.62% |
EBITDA Growth |
|
55.16% |
17.48% |
-6.55% |
-5.47% |
-24.53% |
-5.00% |
23.90% |
14.45% |
-0.70% |
9.73% |
5.48% |
EBIT Growth |
|
50.97% |
38.35% |
3.44% |
2.46% |
-24.62% |
-7.08% |
29.36% |
16.03% |
-1.82% |
8.65% |
2.42% |
NOPAT Growth |
|
49.47% |
37.50% |
0.40% |
2.66% |
-23.15% |
-6.70% |
30.20% |
13.35% |
-6.81% |
8.30% |
1.49% |
Net Income Growth |
|
49.47% |
37.50% |
0.40% |
2.66% |
-23.15% |
-6.70% |
30.20% |
13.35% |
-6.81% |
8.30% |
1.49% |
EPS Growth |
|
33.33% |
33.33% |
0.00% |
0.00% |
-25.00% |
-12.50% |
16.67% |
16.67% |
16.67% |
14.29% |
0.00% |
Operating Cash Flow Growth |
|
68.11% |
929.25% |
-208.09% |
223.37% |
213.48% |
-53.91% |
139.82% |
186.48% |
-524.42% |
25.38% |
49.36% |
Free Cash Flow Firm Growth |
|
-239.78% |
-1,035.85% |
-412.84% |
-6.66% |
88.83% |
97.84% |
111.91% |
148.72% |
203.86% |
938.67% |
100.90% |
Invested Capital Growth |
|
275.90% |
38.15% |
31.25% |
21.01% |
8.45% |
0.89% |
-2.52% |
-8.07% |
-7.56% |
-4.57% |
-5.48% |
Revenue Q/Q Growth |
|
3.78% |
0.53% |
-7.12% |
0.03% |
1.13% |
-0.07% |
2.25% |
-2.05% |
-0.51% |
-0.40% |
5.73% |
EBITDA Q/Q Growth |
|
33.85% |
-13.50% |
-24.06% |
7.52% |
6.86% |
8.88% |
-0.96% |
-0.68% |
-7.28% |
20.31% |
-4.80% |
EBIT Q/Q Growth |
|
46.77% |
-9.72% |
-28.79% |
8.60% |
7.97% |
11.29% |
-0.87% |
-2.59% |
-8.64% |
23.16% |
-6.56% |
NOPAT Q/Q Growth |
|
48.32% |
-12.74% |
-28.32% |
10.66% |
11.04% |
5.94% |
0.03% |
-3.67% |
-8.71% |
23.12% |
-6.27% |
Net Income Q/Q Growth |
|
48.32% |
-12.74% |
-28.32% |
10.66% |
11.04% |
5.94% |
0.03% |
-3.67% |
-8.71% |
23.12% |
-6.27% |
EPS Q/Q Growth |
|
33.33% |
0.00% |
-25.00% |
0.00% |
0.00% |
16.67% |
0.00% |
0.00% |
0.00% |
14.29% |
-12.50% |
Operating Cash Flow Q/Q Growth |
|
-216.67% |
746.83% |
-145.28% |
194.64% |
-59.06% |
162.74% |
-60.88% |
580.76% |
-160.66% |
177.62% |
-53.40% |
Free Cash Flow Firm Q/Q Growth |
|
-312.32% |
61.52% |
11.05% |
24.44% |
56.82% |
92.57% |
591.07% |
209.17% |
-7.94% |
-40.00% |
17.64% |
Invested Capital Q/Q Growth |
|
9.70% |
2.97% |
2.93% |
4.08% |
-1.69% |
-4.21% |
-0.54% |
-1.85% |
-1.14% |
-1.11% |
-1.49% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
46.78% |
40.25% |
32.91% |
35.37% |
37.38% |
40.73% |
39.45% |
40.00% |
37.28% |
45.03% |
40.55% |
EBIT Margin |
|
38.99% |
35.01% |
26.84% |
29.14% |
31.11% |
34.65% |
33.60% |
33.41% |
30.68% |
37.94% |
33.53% |
Profit (Net Income) Margin |
|
31.83% |
27.63% |
21.33% |
23.59% |
25.90% |
27.46% |
26.87% |
26.42% |
24.24% |
29.97% |
26.57% |
Tax Burden Percent |
|
81.65% |
78.92% |
79.45% |
80.95% |
83.25% |
79.25% |
79.97% |
79.08% |
79.02% |
78.99% |
79.24% |
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 |
|
18.35% |
21.08% |
20.55% |
19.05% |
16.75% |
20.75% |
20.03% |
20.92% |
20.98% |
21.01% |
20.76% |
Return on Invested Capital (ROIC) |
|
2.20% |
1.43% |
1.07% |
1.09% |
1.14% |
1.20% |
1.17% |
1.14% |
1.06% |
1.34% |
1.21% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.20% |
1.43% |
1.07% |
1.09% |
1.14% |
1.20% |
1.17% |
1.14% |
1.06% |
1.34% |
1.21% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.99% |
3.26% |
2.60% |
2.86% |
3.05% |
3.24% |
3.18% |
3.08% |
2.82% |
3.46% |
3.05% |
Return on Equity (ROE) |
|
5.18% |
4.69% |
3.66% |
3.95% |
4.19% |
4.43% |
4.34% |
4.22% |
3.88% |
4.80% |
4.25% |
Cash Return on Invested Capital (CROIC) |
|
-114.18% |
-30.67% |
-25.73% |
-17.80% |
-7.02% |
0.18% |
3.67% |
9.56% |
9.00% |
5.88% |
6.85% |
Operating Return on Assets (OROA) |
|
0.76% |
0.71% |
0.54% |
0.56% |
0.58% |
0.63% |
0.61% |
0.60% |
0.55% |
0.67% |
0.60% |
Return on Assets (ROA) |
|
0.62% |
0.56% |
0.43% |
0.46% |
0.48% |
0.50% |
0.49% |
0.48% |
0.43% |
0.53% |
0.47% |
Return on Common Equity (ROCE) |
|
5.18% |
4.69% |
3.66% |
3.95% |
4.19% |
4.43% |
4.34% |
4.22% |
3.88% |
4.80% |
4.25% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
4.36% |
4.40% |
4.30% |
0.00% |
3.95% |
4.12% |
4.23% |
0.00% |
4.25% |
4.30% |
Net Operating Profit after Tax (NOPAT) |
|
25 |
22 |
16 |
18 |
20 |
21 |
21 |
20 |
18 |
22 |
21 |
NOPAT Margin |
|
31.83% |
27.63% |
21.33% |
23.59% |
25.90% |
27.46% |
26.87% |
26.42% |
24.24% |
29.97% |
26.57% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
47.59% |
53.44% |
58.80% |
53.07% |
52.25% |
50.91% |
51.75% |
51.27% |
51.66% |
49.58% |
50.45% |
Operating Expenses to Revenue |
|
61.01% |
66.23% |
74.50% |
70.86% |
68.22% |
66.67% |
67.70% |
67.25% |
67.99% |
64.07% |
64.57% |
Earnings before Interest and Taxes (EBIT) |
|
31 |
28 |
20 |
22 |
23 |
26 |
26 |
25 |
23 |
28 |
27 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
37 |
32 |
25 |
26 |
28 |
31 |
30 |
30 |
28 |
34 |
32 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.66 |
1.92 |
1.73 |
1.71 |
1.58 |
2.02 |
1.81 |
1.85 |
1.94 |
1.84 |
1.83 |
Price to Tangible Book Value (P/TBV) |
|
1.66 |
1.92 |
1.73 |
1.71 |
1.58 |
2.02 |
1.81 |
1.85 |
1.94 |
1.84 |
1.83 |
Price to Revenue (P/Rev) |
|
10.53 |
11.60 |
10.16 |
10.44 |
9.95 |
12.58 |
11.39 |
11.67 |
11.91 |
11.65 |
11.42 |
Price to Earnings (P/E) |
|
41.11 |
43.95 |
39.25 |
39.82 |
40.34 |
51.18 |
43.85 |
43.78 |
45.36 |
43.36 |
42.63 |
Dividend Yield |
|
10.34% |
8.94% |
10.00% |
12.26% |
10.43% |
8.39% |
9.21% |
8.95% |
8.79% |
9.00% |
9.12% |
Earnings Yield |
|
2.43% |
2.28% |
2.55% |
2.51% |
2.48% |
1.95% |
2.28% |
2.28% |
2.20% |
2.31% |
2.35% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.13 |
1.18 |
1.13 |
1.12 |
1.09 |
1.20 |
1.14 |
1.16 |
1.19 |
1.17 |
1.17 |
Enterprise Value to Revenue (EV/Rev) |
|
25.82 |
26.56 |
25.59 |
26.71 |
25.81 |
27.60 |
25.88 |
25.79 |
26.28 |
25.63 |
25.05 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
63.14 |
65.50 |
65.30 |
68.49 |
70.62 |
75.39 |
67.68 |
65.49 |
66.76 |
63.40 |
61.53 |
Enterprise Value to EBIT (EV/EBIT) |
|
81.68 |
81.27 |
79.37 |
81.79 |
84.32 |
90.65 |
80.53 |
77.71 |
79.43 |
75.61 |
73.94 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
100.84 |
100.66 |
98.88 |
101.85 |
104.62 |
112.29 |
99.69 |
96.74 |
100.11 |
95.39 |
93.49 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
193.15 |
73.72 |
192.77 |
127.70 |
86.78 |
171.71 |
79.81 |
48.59 |
89.93 |
79.28 |
72.78 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
654.90 |
30.56 |
11.61 |
12.72 |
19.50 |
16.61 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.62 |
2.71 |
2.85 |
2.90 |
2.75 |
2.71 |
2.61 |
2.53 |
2.59 |
2.45 |
2.43 |
Long-Term Debt to Equity |
|
2.62 |
2.71 |
2.85 |
2.90 |
2.75 |
2.71 |
2.61 |
2.53 |
2.59 |
2.45 |
2.43 |
Financial Leverage |
|
1.36 |
2.28 |
2.43 |
2.63 |
2.68 |
2.71 |
2.73 |
2.71 |
2.67 |
2.58 |
2.52 |
Leverage Ratio |
|
8.35 |
8.40 |
8.50 |
8.65 |
8.67 |
8.93 |
8.89 |
8.85 |
8.97 |
9.02 |
8.97 |
Compound Leverage Factor |
|
8.35 |
8.40 |
8.50 |
8.65 |
8.67 |
8.93 |
8.89 |
8.85 |
8.97 |
9.02 |
8.97 |
Debt to Total Capital |
|
72.34% |
73.06% |
74.04% |
74.36% |
73.35% |
73.05% |
72.31% |
71.68% |
72.13% |
71.04% |
70.87% |
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 |
|
72.34% |
73.06% |
74.04% |
74.36% |
73.35% |
73.05% |
72.31% |
71.68% |
72.13% |
71.04% |
70.87% |
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 |
|
27.66% |
26.94% |
25.96% |
25.64% |
26.65% |
26.95% |
27.69% |
28.32% |
27.87% |
28.96% |
29.13% |
Debt to EBITDA |
|
40.50 |
40.48 |
42.82 |
45.33 |
47.57 |
46.05 |
43.04 |
40.54 |
40.40 |
38.38 |
37.21 |
Net Debt to EBITDA |
|
37.40 |
36.90 |
39.38 |
41.71 |
43.39 |
41.03 |
37.91 |
35.85 |
36.51 |
34.58 |
33.48 |
Long-Term Debt to EBITDA |
|
40.50 |
40.48 |
42.82 |
45.33 |
47.57 |
46.05 |
43.04 |
40.54 |
40.40 |
38.38 |
37.21 |
Debt to NOPAT |
|
64.68 |
62.22 |
64.85 |
67.40 |
70.48 |
68.59 |
63.40 |
59.89 |
60.58 |
57.75 |
56.54 |
Net Debt to NOPAT |
|
59.73 |
56.71 |
59.63 |
62.03 |
64.28 |
61.11 |
55.84 |
52.96 |
54.76 |
52.02 |
50.86 |
Long-Term Debt to NOPAT |
|
64.68 |
62.22 |
64.85 |
67.40 |
70.48 |
68.59 |
63.40 |
59.89 |
60.58 |
57.75 |
56.54 |
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) |
|
-4,868 |
-1,874 |
-1,667 |
-1,259 |
-544 |
-40 |
198 |
614 |
565 |
339 |
399 |
Operating Cash Flow to CapEx |
|
-1,017.03% |
4,014.77% |
-7,136.80% |
2,130.60% |
1,313.01% |
5,167.28% |
1,750.12% |
11,599.88% |
-8,206.99% |
7,149.92% |
305.53% |
Free Cash Flow to Firm to Interest Expense |
|
-106.99 |
-29.36 |
-21.29 |
-14.33 |
-5.53 |
-0.37 |
1.77 |
5.31 |
4.71 |
2.86 |
3.50 |
Operating Cash Flow to Interest Expense |
|
-0.27 |
1.24 |
-0.46 |
0.38 |
0.14 |
0.34 |
0.13 |
0.84 |
-0.49 |
0.38 |
0.19 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-0.29 |
1.20 |
-0.46 |
0.37 |
0.13 |
0.33 |
0.12 |
0.83 |
-0.50 |
0.38 |
0.13 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
Fixed Asset Turnover |
|
8.09 |
8.53 |
8.91 |
8.90 |
8.81 |
8.64 |
8.85 |
8.85 |
8.93 |
9.05 |
8.42 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
6,667 |
6,865 |
7,067 |
7,355 |
7,231 |
6,926 |
6,889 |
6,761 |
6,684 |
6,610 |
6,511 |
Invested Capital Turnover |
|
0.07 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
Increase / (Decrease) in Invested Capital |
|
4,894 |
1,896 |
1,682 |
1,277 |
563 |
61 |
-178 |
-594 |
-547 |
-316 |
-378 |
Enterprise Value (EV) |
|
7,519 |
8,115 |
7,978 |
8,263 |
7,872 |
8,283 |
7,832 |
7,828 |
7,968 |
7,756 |
7,630 |
Market Capitalization |
|
3,066 |
3,543 |
3,167 |
3,231 |
3,036 |
3,775 |
3,445 |
3,543 |
3,610 |
3,526 |
3,479 |
Book Value per Share |
|
$6.57 |
$6.60 |
$6.54 |
$6.73 |
$6.88 |
$6.72 |
$6.86 |
$6.82 |
$6.64 |
$6.82 |
$6.75 |
Tangible Book Value per Share |
|
$6.57 |
$6.60 |
$6.54 |
$6.73 |
$6.88 |
$6.72 |
$6.86 |
$6.82 |
$6.64 |
$6.82 |
$6.75 |
Total Capital |
|
6,667 |
6,865 |
7,067 |
7,355 |
7,231 |
6,926 |
6,889 |
6,761 |
6,684 |
6,610 |
6,511 |
Total Debt |
|
4,823 |
5,016 |
5,232 |
5,469 |
5,303 |
5,060 |
4,981 |
4,846 |
4,822 |
4,696 |
4,615 |
Total Long-Term Debt |
|
4,823 |
5,016 |
5,232 |
5,469 |
5,303 |
5,060 |
4,981 |
4,846 |
4,822 |
4,696 |
4,615 |
Net Debt |
|
4,454 |
4,572 |
4,811 |
5,033 |
4,837 |
4,508 |
4,387 |
4,286 |
4,358 |
4,230 |
4,151 |
Capital Expenditures (CapEx) |
|
1.20 |
1.96 |
0.50 |
1.59 |
1.05 |
0.70 |
0.81 |
0.83 |
0.72 |
0.64 |
6.95 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
4,823 |
5,016 |
5,232 |
5,469 |
5,303 |
5,060 |
4,981 |
4,846 |
4,822 |
4,696 |
4,615 |
Total Depreciation and Amortization (D&A) |
|
6.23 |
4.21 |
4.53 |
4.65 |
4.73 |
4.58 |
4.52 |
4.98 |
4.96 |
5.31 |
5.55 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.08 |
$0.08 |
$0.06 |
$0.06 |
$0.07 |
$0.07 |
$0.07 |
$0.07 |
$0.07 |
$0.08 |
$0.07 |
Adjusted Weighted Average Basic Shares Outstanding |
|
277.37M |
277.32M |
277.36M |
277.47M |
277.44M |
277.84M |
278.18M |
278.29M |
278.18M |
278.54M |
278.73M |
Adjusted Diluted Earnings per Share |
|
$0.08 |
$0.08 |
$0.06 |
$0.06 |
$0.06 |
$0.07 |
$0.07 |
$0.07 |
$0.07 |
$0.08 |
$0.07 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
278.69M |
278.46M |
278.50M |
278.59M |
278.58M |
279.00M |
279.05M |
279.22M |
279.14M |
279.58M |
279.72M |
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 |
|
560.82M |
280.33M |
280.33M |
280.33M |
280.36M |
280.71M |
280.71M |
280.71M |
280.71M |
280.80M |
280.84M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
25 |
22 |
16 |
18 |
20 |
21 |
21 |
20 |
18 |
22 |
21 |
Normalized NOPAT Margin |
|
31.83% |
27.63% |
21.33% |
23.59% |
25.90% |
27.46% |
26.87% |
26.42% |
24.24% |
29.97% |
26.57% |
Pre Tax Income Margin |
|
38.99% |
35.01% |
26.84% |
29.14% |
31.11% |
34.65% |
33.60% |
33.41% |
30.68% |
37.94% |
33.53% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.68 |
0.44 |
0.26 |
0.25 |
0.24 |
0.24 |
0.23 |
0.22 |
0.19 |
0.24 |
0.23 |
NOPAT to Interest Expense |
|
0.56 |
0.35 |
0.20 |
0.20 |
0.20 |
0.19 |
0.18 |
0.17 |
0.15 |
0.19 |
0.18 |
EBIT Less CapEx to Interest Expense |
|
0.66 |
0.41 |
0.25 |
0.23 |
0.23 |
0.24 |
0.22 |
0.21 |
0.19 |
0.23 |
0.17 |
NOPAT Less CapEx to Interest Expense |
|
0.53 |
0.32 |
0.20 |
0.18 |
0.19 |
0.19 |
0.18 |
0.17 |
0.15 |
0.18 |
0.12 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
78.18% |
72.25% |
72.23% |
71.75% |
77.47% |
79.17% |
74.60% |
72.62% |
74.07% |
72.66% |
72.60% |
Augmented Payout Ratio |
|
86.62% |
84.46% |
84.13% |
79.00% |
85.41% |
83.21% |
77.48% |
75.42% |
76.49% |
73.61% |
73.54% |
Key Financial Trends
TFS Financial Corp (NASDAQ: TFSL) has demonstrated solid financial performance over the last four years through Q2 2025. Here is a detailed analysis highlighting notable trends from its quarterly financial statements, including income, cash flow, and balance sheet data:
- Consistent Net Interest Income: Net interest income has remained stable, ranging from approximately $68 million to $75 million quarterly over recent periods, indicating steady core lending profitability.
- Reliable Net Income Growth: Net income increased from about $17 million in early 2023 to over $21 million in Q2 2025, showing gradual growth in profitability.
- Improved Credit Loss Provisions: Provisions for credit losses have been minimal or even negative in some recent quarters, suggesting strong credit quality and potential loan recoveries.
- Strong Operating Cash Flows: Net cash provided by operating activities has been robust, with large positive cash flows of $21 million in Q2 2025 and higher amounts in prior periods, signaling effective cash generation from core operations.
- Prudent Investment Management: Though there are significant investment purchases and sales each quarter, recent net investing cash flows have been negative but manageable, consistent with asset growth strategies.
- Increasing Equity Base: Total common equity grew modestly from about $1.8 billion in early 2023 to approximately $1.9 billion by Q2 2025, evidencing retained earnings accumulation and capital reinforcement.
- Stable Dividend Policy: The company has maintained consistent cash dividends of $0.2825 per share quarterly throughout the period, supporting income investors.
- Modest Revenue Growth: Total revenue fluctuated between roughly $74 million and $79 million per quarter, without clear acceleration, indicating stable but not rapidly expanding top-line.
- Manageable Debt Levels: Long-term debt levels have remained between $4.3 billion and $5.2 billion, fluctuating with capital structure adjustments but not showing concerning leverage.
- Shares Outstanding Stable: Weighted average diluted shares have stayed around 280 million, indicating limited share dilution activity in recent periods.
- Higher Non-Interest Expenses: Total non-interest expenses rose from about $48 million in 2022 to over $51 million by 2025, partially pressured by rising salaries, occupancy, and marketing costs.
- Cash Flow Volatility in Investing Activities: There are large swings quarter to quarter in investing cash flows, with sizeable investment securities purchases and sales that can impact liquidity management.
- Interest Expense Trend Upwards: Interest expense increased from $31 million in Q3 2022 to over $113 million by Q2 2025 on a quarterly basis (reflecting annualized scale), driven by debt and deposits interest costs.
- Negative Net Cash Change in Latest Quarter: Despite positive operating cash flow, overall net cash and equivalents decreased by about $2.3 million in Q2 2025, implying higher cash outflows from investing or financing activities that quarter.
- Increasing Marketing and Other Operating Expenses: Marketing and other operating expenses rose notably over the periods, which could pressure margins if revenue growth does not keep pace.
Summary: TFS Financial appears to maintain steady profitability and strong core loan income supported by disciplined credit risk management. However, rising non-interest expenses and investment cash flow volatility warrant monitoring. The company’s growing equity base and consistent dividends are positive for shareholders, while the stable share count reduces dilution concerns. Overall, TFS Financial has shown consistent, modest growth and solid financial health over the past four years through mid-2025.
08/04/25 03:37 PMAI Generated. May Contain Errors.