Annual Income Statements for Alliance Data Systems
This table shows Alliance Data Systems' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Alliance Data Systems
This table shows Alliance Data Systems' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
134 |
-133 |
455 |
48 |
171 |
44 |
134 |
133 |
2.00 |
8.00 |
138 |
Consolidated Net Income / (Loss) |
|
134 |
-133 |
455 |
48 |
171 |
44 |
134 |
133 |
2.00 |
8.00 |
138 |
Net Income / (Loss) Continuing Operations |
|
134 |
-133 |
455 |
64 |
173 |
45 |
135 |
133 |
3.00 |
8.00 |
142 |
Total Pre-Tax Income |
|
189 |
-207 |
638 |
86 |
225 |
19 |
188 |
180 |
40 |
-27 |
197 |
Total Revenue |
|
979 |
1,033 |
1,289 |
952 |
1,031 |
1,017 |
991 |
939 |
983 |
925 |
970 |
Net Interest Income / (Expense) |
|
1,085 |
1,129 |
1,117 |
992 |
1,082 |
1,075 |
1,052 |
987 |
1,037 |
988 |
1,006 |
Total Interest Income |
|
1,218 |
1,325 |
1,335 |
1,197 |
1,301 |
1,312 |
1,300 |
1,228 |
1,277 |
1,219 |
1,231 |
Loans and Leases Interest Income |
|
1,195 |
1,290 |
1,289 |
1,153 |
1,256 |
1,263 |
1,247 |
1,174 |
1,224 |
1,175 |
1,185 |
Investment Securities Interest Income |
|
23 |
35 |
46 |
44 |
45 |
49 |
53 |
54 |
53 |
44 |
46 |
Total Interest Expense |
|
133 |
196 |
218 |
205 |
219 |
237 |
248 |
241 |
240 |
231 |
225 |
Deposits Interest Expense |
|
66 |
102 |
117 |
127 |
143 |
154 |
155 |
152 |
153 |
148 |
138 |
Long-Term Debt Interest Expense |
|
67 |
94 |
101 |
78 |
76 |
83 |
93 |
89 |
87 |
83 |
87 |
Total Non-Interest Income |
|
-106 |
-96 |
172 |
-40 |
-51 |
-58 |
-61 |
-48 |
-54 |
-63 |
-36 |
Other Service Charges |
|
30 |
39 |
29 |
34 |
33 |
32 |
31 |
31 |
37 |
45 |
47 |
Other Non-Interest Income |
|
-136 |
-135 |
-87 |
-74 |
-84 |
-90 |
-92 |
-84 |
-95 |
-110 |
-83 |
Provision for Credit Losses |
|
304 |
693 |
107 |
336 |
304 |
482 |
321 |
290 |
369 |
417 |
296 |
Total Non-Interest Expense |
|
486 |
547 |
544 |
530 |
502 |
516 |
482 |
469 |
574 |
535 |
477 |
Salaries and Employee Benefits |
|
202 |
207 |
220 |
217 |
210 |
220 |
213 |
214 |
228 |
242 |
215 |
Net Occupancy & Equipment Expense |
|
75 |
82 |
75 |
75 |
73 |
78 |
74 |
73 |
73 |
80 |
81 |
Marketing Expense |
|
44 |
55 |
39 |
40 |
36 |
46 |
28 |
33 |
38 |
48 |
35 |
Other Operating Expenses |
|
136 |
170 |
176 |
163 |
160 |
148 |
144 |
126 |
213 |
143 |
125 |
Depreciation Expense |
|
29 |
33 |
34 |
35 |
23 |
24 |
23 |
23 |
22 |
22 |
21 |
Income Tax Expense |
|
55 |
-74 |
183 |
22 |
52 |
-26 |
53 |
47 |
37 |
-35 |
55 |
Net Income / (Loss) Discontinued Operations |
|
0.00 |
- |
0.00 |
-16 |
-2.00 |
-1.00 |
-1.00 |
0.00 |
-1.00 |
- |
-4.00 |
Basic Earnings per Share |
|
$2.69 |
($2.67) |
$9.10 |
$0.95 |
$3.44 |
$0.88 |
$2.71 |
$2.69 |
$0.05 |
$0.13 |
$2.81 |
Weighted Average Basic Shares Outstanding |
|
49.80M |
49.90M |
50M |
50.10M |
49.90M |
49.80M |
49.50M |
49.60M |
49.70M |
49.60M |
49M |
Diluted Earnings per Share |
|
$2.69 |
($2.67) |
$9.08 |
$0.95 |
$3.42 |
$0.88 |
$2.70 |
$2.66 |
$0.05 |
$0.08 |
$2.78 |
Weighted Average Diluted Shares Outstanding |
|
49.90M |
50M |
50.10M |
50.30M |
50.10M |
50M |
49.70M |
50.20M |
51M |
50.40M |
49.60M |
Weighted Average Basic & Diluted Shares Outstanding |
|
49.85M |
50.12M |
50.12M |
50.22M |
49.33M |
49.42M |
49.58M |
49.68M |
49.72M |
49.09M |
46.55M |
Cash Dividends to Common per Share |
|
$0.21 |
$0.22 |
$0.21 |
$0.21 |
$0.21 |
$0.20 |
$0.21 |
$0.21 |
$0.21 |
- |
$0.21 |
Annual Cash Flow Statements for Alliance Data Systems
This table details how cash moves in and out of Alliance Data Systems' 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 |
|
91 |
487 |
2,346 |
-347 |
-10 |
-495 |
460 |
4.00 |
-311 |
98 |
Net Cash From Operating Activities |
|
1,760 |
2,127 |
2,599 |
2,755 |
1,218 |
1,883 |
1,543 |
1,848 |
1,987 |
1,859 |
Net Cash From Continuing Operating Activities |
|
1,760 |
2,127 |
2,599 |
2,755 |
1,218 |
1,883 |
1,543 |
1,848 |
1,987 |
1,859 |
Net Income / (Loss) Continuing Operations |
|
605 |
518 |
789 |
963 |
278 |
214 |
801 |
223 |
718 |
277 |
Consolidated Net Income / (Loss) |
|
605 |
518 |
789 |
963 |
278 |
214 |
801 |
223 |
718 |
277 |
Provision For Loan Losses |
|
668 |
941 |
1,140 |
1,016 |
1,188 |
1,266 |
544 |
1,594 |
1,229 |
1,397 |
Depreciation Expense |
|
492 |
512 |
498 |
487 |
249 |
184 |
123 |
113 |
116 |
90 |
Amortization Expense |
|
32 |
35 |
44 |
47 |
284 |
74 |
106 |
110 |
118 |
113 |
Non-Cash Adjustments to Reconcile Net Income |
|
-43 |
327 |
-96 |
227 |
-519 |
-138 |
10 |
-145 |
-222 |
49 |
Changes in Operating Assets and Liabilities, net |
|
5.30 |
-204 |
225 |
14 |
-262 |
283 |
-41 |
-47 |
28 |
-67 |
Net Cash From Investing Activities |
|
-3,363 |
-4,292 |
-4,268 |
-1,872 |
2,861 |
1,774 |
-1,691 |
-5,111 |
788 |
-1,169 |
Net Cash From Continuing Investing Activities |
|
-3,363 |
-4,292 |
-4,268 |
-1,872 |
2,861 |
1,774 |
-1,691 |
-5,111 |
788 |
-1,169 |
Purchase of Investment Securities |
|
-3,377 |
-4,742 |
-4,877 |
-3,031 |
-3,662 |
1,449 |
-2,163 |
-5,141 |
-1,725 |
-1,284 |
Sale and/or Maturity of Investments |
|
39 |
525 |
840 |
1,201 |
2,122 |
366 |
585 |
30 |
2,513 |
115 |
Net Cash From Financing Activities |
|
1,719 |
2,637 |
4,005 |
-1,218 |
-4,092 |
-4,167 |
608 |
3,267 |
-3,086 |
-592 |
Net Cash From Continuing Financing Activities |
|
1,719 |
2,637 |
4,005 |
-1,218 |
-4,092 |
-4,167 |
608 |
3,267 |
-3,086 |
-592 |
Net Change in Deposits |
|
849 |
2,790 |
2,543 |
864 |
356 |
-2,370 |
1,228 |
2,778 |
-209 |
-541 |
Issuance of Debt |
|
4,389 |
8,228 |
7,697 |
3,419 |
1,981 |
2,375 |
4,104 |
4,147 |
2,111 |
1,796 |
Repayment of Debt |
|
-2,258 |
-7,187 |
-7,341 |
-4,919 |
-5,310 |
-4,115 |
-4,551 |
-3,600 |
-4,909 |
-1,742 |
Repurchase of Common Equity |
|
-952 |
-799 |
-554 |
-443 |
-976 |
- |
0.00 |
-12 |
-35 |
-55 |
Payment of Dividends |
|
0.00 |
-30 |
-116 |
-125 |
-127 |
-61 |
-42 |
-43 |
-42 |
-43 |
Other Financing Activities, Net |
|
-327 |
-384 |
-29 |
-31 |
-28 |
4.00 |
-131 |
-3.00 |
-2.00 |
-7.00 |
Cash Interest Paid |
|
311 |
405 |
551 |
720 |
672 |
488 |
357 |
466 |
861 |
922 |
Cash Income Taxes Paid |
|
304 |
467 |
344 |
234 |
1,071 |
268 |
325 |
338 |
292 |
227 |
Quarterly Cash Flow Statements for Alliance Data Systems
This table details how cash moves in and out of Alliance Data Systems' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-89 |
319 |
-295 |
-281 |
44 |
221 |
192 |
264 |
-601 |
243 |
522 |
Net Cash From Operating Activities |
|
608 |
497 |
398 |
343 |
629 |
617 |
447 |
477 |
456 |
479 |
393 |
Net Cash From Continuing Operating Activities |
|
608 |
497 |
398 |
343 |
629 |
617 |
447 |
477 |
456 |
479 |
393 |
Net Income / (Loss) Continuing Operations |
|
134 |
-134 |
455 |
48 |
172 |
43 |
134 |
134 |
2.00 |
7.00 |
138 |
Consolidated Net Income / (Loss) |
|
134 |
-134 |
455 |
48 |
172 |
43 |
134 |
134 |
2.00 |
7.00 |
138 |
Provision For Loan Losses |
|
304 |
692 |
107 |
335 |
305 |
482 |
321 |
290 |
369 |
417 |
296 |
Depreciation Expense |
|
29 |
33 |
34 |
35 |
23 |
24 |
23 |
23 |
22 |
22 |
21 |
Amortization Expense |
|
27 |
28 |
29 |
28 |
30 |
31 |
32 |
29 |
28 |
24 |
23 |
Non-Cash Adjustments to Reconcile Net Income |
|
-10 |
-89 |
-231 |
-4.00 |
22 |
-9.00 |
-37 |
11 |
80 |
-5.00 |
36 |
Changes in Operating Assets and Liabilities, net |
|
124 |
-33 |
4.00 |
-99 |
77 |
46 |
-26 |
-10 |
-45 |
14 |
-121 |
Net Cash From Investing Activities |
|
-591 |
-3,623 |
3,141 |
-281 |
-281 |
-1,791 |
720 |
31 |
-569 |
-1,351 |
691 |
Net Cash From Continuing Investing Activities |
|
-591 |
-3,623 |
3,141 |
-281 |
-281 |
-1,791 |
720 |
31 |
-569 |
-1,351 |
691 |
Purchase of Investment Securities |
|
-591 |
-3,653 |
636 |
-281 |
-285 |
-1,795 |
717 |
-73 |
-572 |
-1,356 |
686 |
Sale and/or Maturity of Investments |
|
- |
30 |
2,505 |
- |
4.00 |
4.00 |
3.00 |
104 |
3.00 |
5.00 |
5.00 |
Net Cash From Financing Activities |
|
-106 |
3,445 |
-3,834 |
-343 |
-304 |
1,395 |
-975 |
-244 |
-488 |
1,115 |
-562 |
Net Cash From Continuing Financing Activities |
|
-106 |
3,445 |
-3,834 |
-343 |
-304 |
1,395 |
-975 |
-244 |
-488 |
1,115 |
-562 |
Net Change in Deposits |
|
1,417 |
1,383 |
-689 |
-90 |
220 |
350 |
-293 |
-334 |
-148 |
234 |
17 |
Issuance of Debt |
|
110 |
2,500 |
300 |
596 |
123 |
1,092 |
93 |
500 |
151 |
1,052 |
289 |
Repayment of Debt |
|
-1,622 |
-428 |
-3,425 |
-806 |
-640 |
-38 |
-744 |
-401 |
-480 |
-117 |
-732 |
Repurchase of Common Equity |
|
- |
- |
0.00 |
- |
-35 |
- |
-11 |
- |
- |
-44 |
-103 |
Payment of Dividends |
|
-10 |
-11 |
-11 |
-10 |
-11 |
-10 |
-11 |
-11 |
-10 |
-11 |
-12 |
Other Financing Activities, Net |
|
11 |
1.00 |
-9.00 |
-33 |
39 |
1.00 |
-9.00 |
2.00 |
-1.00 |
1.00 |
-21 |
Annual Balance Sheets for Alliance Data Systems
This table presents Alliance Data Systems' 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 |
|
22,350 |
25,514 |
30,685 |
30,388 |
26,495 |
22,547 |
21,746 |
25,407 |
23,141 |
22,891 |
Cash and Due from Banks |
|
1,168 |
1,859 |
4,190 |
3,817 |
3,874 |
2,796 |
3,046 |
3,891 |
3,590 |
3,679 |
Trading Account Securities |
|
- |
- |
- |
- |
- |
225 |
239 |
221 |
253 |
266 |
Loans and Leases, Net of Allowance |
|
13,058 |
15,596 |
17,495 |
16,817 |
18,292 |
14,776 |
15,567 |
18,901 |
17,005 |
16,655 |
Loans and Leases |
|
13,800 |
16,544 |
18,614 |
17,855 |
19,463 |
16,784 |
17,399 |
21,365 |
19,333 |
18,896 |
Allowance for Loan and Lease Losses |
|
742 |
948 |
1,119 |
1,038 |
1,171 |
2,008 |
1,832 |
2,464 |
2,328 |
2,241 |
Premises and Equipment, Net |
|
577 |
586 |
614 |
288 |
282 |
213 |
215 |
195 |
167 |
142 |
Intangible Assets |
|
1,204 |
1,003 |
801 |
217 |
153 |
711 |
687 |
799 |
762 |
746 |
Other Assets |
|
2,073 |
2,345 |
3,116 |
7,735 |
2,337 |
3,826 |
1,992 |
1,400 |
1,364 |
1,403 |
Total Liabilities & Shareholders' Equity |
|
22,350 |
25,514 |
30,685 |
30,388 |
26,495 |
22,547 |
21,746 |
25,407 |
23,141 |
22,891 |
Total Liabilities |
|
20,173 |
23,856 |
28,830 |
28,056 |
24,907 |
21,025 |
19,660 |
23,142 |
20,223 |
19,840 |
Non-Interest Bearing Deposits |
|
5,606 |
4,673 |
6,366 |
11,794 |
6,942 |
9,793 |
11,027 |
13,826 |
13,620 |
13,082 |
Long-Term Debt |
|
11,131 |
11,742 |
14,756 |
13,238 |
10,033 |
8,516 |
7,439 |
8,007 |
5,292 |
5,557 |
Other Long-Term Liabilities |
|
1,062 |
4,523 |
5,267 |
795 |
6,033 |
2,716 |
1,194 |
1,309 |
1,311 |
1,201 |
Commitments & Contingencies |
|
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,010 |
1,658 |
1,855 |
2,332 |
1,588 |
1,522 |
2,086 |
2,265 |
2,918 |
3,051 |
Total Preferred & Common Equity |
|
2,010 |
1,658 |
1,855 |
2,332 |
1,588 |
1,522 |
2,086 |
2,265 |
2,918 |
3,051 |
Total Common Equity |
|
2,010 |
1,658 |
1,855 |
2,332 |
1,588 |
1,522 |
2,086 |
2,265 |
2,918 |
3,051 |
Common Stock |
|
2,982 |
3,047 |
3,101 |
3,174 |
3,259 |
3,428 |
2,175 |
2,193 |
2,170 |
2,074 |
Retained Earnings |
|
3,093 |
3,495 |
4,167 |
5,012 |
5,163 |
4,832 |
-87 |
93 |
767 |
999 |
Accumulated Other Comprehensive Income / (Loss) |
|
-137 |
-151 |
-140 |
-138 |
-100 |
-5.00 |
-2.00 |
-21 |
-19 |
-22 |
Quarterly Balance Sheets for Alliance Data Systems
This table presents Alliance Data Systems' 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 |
Total Assets |
|
21,960 |
21,970 |
21,609 |
21,608 |
22,299 |
22,144 |
21,736 |
22,382 |
Cash and Due from Banks |
|
3,583 |
3,611 |
3,325 |
3,380 |
3,789 |
4,053 |
3,451 |
4,212 |
Trading Account Securities |
|
218 |
228 |
239 |
240 |
258 |
264 |
277 |
272 |
Loans and Leases, Net of Allowance |
|
16,053 |
15,837 |
15,754 |
15,715 |
15,930 |
15,579 |
15,743 |
15,643 |
Loans and Leases |
|
18,126 |
18,060 |
17,962 |
17,922 |
18,185 |
17,743 |
17,933 |
17,815 |
Allowance for Loan and Lease Losses |
|
2,073 |
2,223 |
2,208 |
2,207 |
2,255 |
2,164 |
2,190 |
2,172 |
Premises and Equipment, Net |
|
204 |
180 |
162 |
160 |
166 |
157 |
148 |
133 |
Intangible Assets |
|
690 |
790 |
780 |
771 |
753 |
744 |
754 |
738 |
Other Assets |
|
1,212 |
1,324 |
1,349 |
1,342 |
1,403 |
1,347 |
1,363 |
1,384 |
Total Liabilities & Shareholders' Equity |
|
21,960 |
21,970 |
21,609 |
21,608 |
22,299 |
22,144 |
21,736 |
22,382 |
Total Liabilities |
|
19,561 |
19,254 |
18,873 |
18,744 |
19,267 |
18,974 |
18,624 |
19,314 |
Non-Interest Bearing Deposits |
|
12,444 |
13,138 |
13,048 |
13,268 |
13,327 |
12,994 |
12,847 |
13,099 |
Long-Term Debt |
|
5,931 |
4,884 |
4,698 |
4,223 |
4,652 |
4,754 |
4,584 |
5,121 |
Other Long-Term Liabilities |
|
1,186 |
1,232 |
1,127 |
1,253 |
1,288 |
1,226 |
1,193 |
1,094 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,399 |
2,716 |
2,736 |
2,864 |
3,032 |
3,170 |
3,112 |
3,068 |
Total Preferred & Common Equity |
|
2,399 |
2,716 |
2,736 |
2,864 |
3,032 |
3,170 |
3,112 |
3,068 |
Total Common Equity |
|
2,399 |
2,716 |
2,736 |
2,864 |
3,032 |
3,170 |
3,112 |
3,068 |
Common Stock |
|
2,182 |
2,198 |
2,182 |
2,156 |
2,164 |
2,180 |
2,125 |
1,961 |
Retained Earnings |
|
238 |
537 |
574 |
735 |
890 |
1,012 |
1,003 |
1,126 |
Accumulated Other Comprehensive Income / (Loss) |
|
-21 |
-19 |
-20 |
-27 |
-22 |
-22 |
-16 |
-19 |
Annual Metrics And Ratios for Alliance Data Systems
This table displays calculated financial ratios and metrics derived from Alliance Data Systems' official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
42.33% |
9.82% |
-25.19% |
2.09% |
-20.96% |
-18.57% |
-0.79% |
16.93% |
12.10% |
-10.52% |
EBITDA Growth |
|
47.71% |
-4.91% |
15.92% |
9.07% |
-31.70% |
-53.22% |
583.18% |
-172.61% |
1,638.62% |
-87.85% |
EBIT Growth |
|
11.18% |
-10.15% |
26.94% |
14.35% |
-45.51% |
-54.53% |
1,287.38% |
-171.26% |
768.00% |
-86.88% |
NOPAT Growth |
|
34.61% |
-14.50% |
48.61% |
22.92% |
-46.48% |
-58.89% |
283.17% |
-143.79% |
1,674.11% |
-81.07% |
Net Income Growth |
|
17.30% |
-14.50% |
52.38% |
22.11% |
-71.13% |
-23.02% |
274.30% |
-216.48% |
665.92% |
-61.42% |
EPS Growth |
|
12.45% |
-17.06% |
92.10% |
24.04% |
-71.13% |
-23.02% |
259.19% |
-72.16% |
443.05% |
-61.72% |
Operating Cash Flow Growth |
|
61.84% |
20.88% |
22.18% |
5.99% |
-55.79% |
54.60% |
-18.06% |
39.53% |
22.56% |
-6.44% |
Free Cash Flow Firm Growth |
|
70.82% |
85.79% |
-1,162.62% |
216.44% |
118.26% |
-53.13% |
-908.94% |
146.53% |
-14.33% |
308.03% |
Invested Capital Growth |
|
26.12% |
4.70% |
17.66% |
-6.89% |
-25.76% |
-16.51% |
-5.11% |
-64.05% |
-240.15% |
-65.05% |
Revenue Q/Q Growth |
|
4.50% |
0.19% |
-27.14% |
43.19% |
-19.28% |
-2.64% |
21.87% |
4.88% |
-0.37% |
-2.34% |
EBITDA Q/Q Growth |
|
-16.59% |
-40.71% |
-41.22% |
45.63% |
22.83% |
-71.60% |
38.18% |
-33.63% |
389.61% |
-8.61% |
EBIT Q/Q Growth |
|
-26.72% |
-53.26% |
-51.38% |
82.93% |
10.02% |
-80.29% |
68.48% |
5.08% |
291.37% |
-10.77% |
NOPAT Q/Q Growth |
|
20.74% |
-24.69% |
45.74% |
0.49% |
-27.58% |
-21.66% |
7.22% |
-46.28% |
163.69% |
-11.71% |
Net Income Q/Q Growth |
|
20.74% |
-24.69% |
49.43% |
1.42% |
-40.27% |
-28.48% |
0.59% |
-40.21% |
32.72% |
-11.50% |
EPS Q/Q Growth |
|
20.08% |
-22.57% |
49.21% |
2.16% |
-40.27% |
-28.48% |
0.19% |
-40.45% |
32.29% |
-12.86% |
Operating Cash Flow Q/Q Growth |
|
25.04% |
2.10% |
2.68% |
-3.87% |
-46.10% |
60.06% |
-3.71% |
9.61% |
6.43% |
-6.91% |
Free Cash Flow Firm Q/Q Growth |
|
65.95% |
76.18% |
-140.48% |
82,542.31% |
-10.04% |
-31.31% |
-3,898.20% |
1,062.66% |
-534.85% |
5,663.48% |
Invested Capital Q/Q Growth |
|
11.71% |
6.06% |
14.19% |
0.12% |
2.99% |
14.76% |
187.65% |
146.63% |
247.54% |
11.85% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
47.64% |
20.62% |
31.96% |
34.14% |
29.51% |
16.95% |
116.72% |
41.01% |
140.13% |
15.22% |
EBIT Margin |
|
30.50% |
12.47% |
63.50% |
23.71% |
16.35% |
9.13% |
127.63% |
15.68% |
67.71% |
9.93% |
Profit (Net Income) Margin |
|
19.82% |
7.71% |
31.43% |
18.79% |
6.86% |
6.49% |
48.96% |
23.31% |
33.48% |
7.22% |
Tax Burden Percent |
|
129.97% |
61.84% |
148.46% |
79.27% |
41.99% |
71.10% |
153.45% |
297.33% |
222.52% |
72.70% |
Interest Burden Percent |
|
200.00% |
100.00% |
300.00% |
100.00% |
100.00% |
100.00% |
300.00% |
200.00% |
400.00% |
100.00% |
Effective Tax Rate |
|
70.03% |
38.16% |
82.81% |
22.18% |
23.57% |
30.90% |
70.98% |
50.67% |
47.73% |
26.77% |
Return on Invested Capital (ROIC) |
|
4.55% |
3.58% |
4.78% |
5.63% |
3.59% |
1.89% |
8.15% |
5.51% |
5.13% |
1.68% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
14.25% |
3.58% |
0.00% |
5.75% |
1.71% |
1.95% |
0.00% |
9.82% |
14.84% |
1.66% |
Return on Net Nonoperating Assets (RNNOA) |
|
93.24% |
23.41% |
0.00% |
40.37% |
10.60% |
11.88% |
0.00% |
40.62% |
40.68% |
5.96% |
Return on Equity (ROE) |
|
117.18% |
26.99% |
0.00% |
46.00% |
14.18% |
13.76% |
0.00% |
30.81% |
101.86% |
7.64% |
Cash Return on Invested Capital (CROIC) |
|
-7.71% |
-1.01% |
-11.44% |
12.76% |
33.16% |
19.88% |
-181.36% |
42.50% |
-18.17% |
98.09% |
Operating Return on Assets (OROA) |
|
22.76% |
3.50% |
3.78% |
3.98% |
2.33% |
1.23% |
0.00% |
1.27% |
19.94% |
1.66% |
Return on Assets (ROA) |
|
2.84% |
2.16% |
2.81% |
3.15% |
0.98% |
0.87% |
0.00% |
4.46% |
11.83% |
1.20% |
Return on Common Equity (ROCE) |
|
106.84% |
25.81% |
0.00% |
46.00% |
14.18% |
13.76% |
0.00% |
50.50% |
25.47% |
7.64% |
Return on Equity Simple (ROE_SIMPLE) |
|
30.12% |
31.21% |
85.02% |
41.30% |
17.50% |
14.06% |
76.80% |
19.69% |
98.42% |
9.08% |
Net Operating Profit after Tax (NOPAT) |
|
605 |
518 |
769 |
946 |
506 |
208 |
797 |
224 |
1,474 |
279 |
NOPAT Margin |
|
19.82% |
7.71% |
15.32% |
18.45% |
12.49% |
6.31% |
48.72% |
11.71% |
34.37% |
7.27% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
-0.27% |
-0.12% |
1.88% |
-0.06% |
-0.20% |
0.08% |
0.36% |
0.02% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
27.48% |
28.59% |
96.00% |
64.45% |
92.96% |
35.02% |
Operating Expenses to Revenue |
|
147.63% |
73.51% |
157.66% |
76.29% |
54.32% |
52.49% |
154.40% |
252.48% |
97.55% |
53.67% |
Earnings before Interest and Taxes (EBIT) |
|
932 |
837 |
1,063 |
1,215 |
662 |
301 |
4,176 |
600 |
2,904 |
381 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,455 |
1,384 |
1,604 |
1,750 |
1,195 |
559 |
3,819 |
523 |
4,808 |
584 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
7.42 |
7.04 |
6.73 |
3.16 |
2.99 |
2.17 |
1.84 |
2.42 |
0.54 |
0.99 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
6.35 |
9.88 |
4.08 |
2.75 |
2.48 |
1.50 |
1.31 |
Price to Revenue (P/Rev) |
|
2.44 |
1.74 |
2.49 |
1.44 |
1.17 |
1.00 |
2.14 |
0.95 |
0.37 |
0.79 |
Price to Earnings (P/E) |
|
25.00 |
22.62 |
15.84 |
7.65 |
17.07 |
15.46 |
8.76 |
8.08 |
2.21 |
10.92 |
Dividend Yield |
|
0.00% |
0.26% |
0.92% |
1.69% |
2.45% |
1.82% |
3.43% |
2.90% |
6.50% |
1.38% |
Earnings Yield |
|
7.89% |
4.42% |
6.31% |
13.07% |
5.86% |
6.47% |
71.31% |
12.37% |
45.20% |
9.16% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.80 |
1.53 |
1.34 |
1.04 |
0.89 |
0.90 |
0.86 |
1.16 |
0.40 |
0.57 |
Enterprise Value to Revenue (EV/Rev) |
|
8.38 |
3.37 |
4.63 |
3.29 |
2.64 |
2.74 |
2.52 |
1.55 |
1.55 |
1.28 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
17.45 |
16.34 |
29.16 |
9.63 |
8.96 |
16.15 |
6.47 |
45.47 |
2.74 |
8.40 |
Enterprise Value to EBIT (EV/EBIT) |
|
27.26 |
27.01 |
21.88 |
13.87 |
16.17 |
30.00 |
22.38 |
59.42 |
6.85 |
12.87 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
84.61 |
43.68 |
30.23 |
17.83 |
21.16 |
43.41 |
10.33 |
53.00 |
9.00 |
17.57 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.43 |
10.63 |
8.95 |
6.12 |
8.79 |
4.80 |
10.24 |
6.42 |
3.34 |
2.64 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
7.86 |
2.29 |
4.12 |
0.00 |
0.72 |
0.00 |
0.30 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
5.48 |
7.92 |
8.38 |
5.94 |
6.57 |
5.60 |
0.00 |
14.14 |
3.63 |
1.82 |
Long-Term Debt to Equity |
|
0.00 |
7.08 |
0.00 |
5.68 |
6.32 |
5.60 |
0.00 |
17.68 |
5.44 |
1.82 |
Financial Leverage |
|
9.07 |
6.54 |
8.16 |
7.02 |
6.20 |
6.09 |
0.00 |
17.36 |
20.55 |
3.59 |
Leverage Ratio |
|
26.58 |
12.48 |
47.99 |
14.58 |
14.51 |
15.77 |
0.00 |
33.27 |
28.10 |
7.71 |
Compound Leverage Factor |
|
26.58 |
12.48 |
31.99 |
14.58 |
14.51 |
15.77 |
0.00 |
33.27 |
28.10 |
7.71 |
Debt to Total Capital |
|
84.58% |
88.78% |
0.00% |
85.60% |
86.79% |
84.84% |
0.00% |
233.85% |
322.29% |
64.56% |
Short-Term Debt to Total Capital |
|
0.00% |
9.35% |
4.50% |
3.86% |
3.35% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
78.83% |
79.43% |
84.83% |
81.74% |
83.44% |
84.84% |
0.00% |
233.85% |
257.83% |
64.56% |
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 |
|
14.24% |
11.22% |
10.67% |
14.40% |
13.21% |
15.16% |
0.00% |
66.15% |
106.63% |
35.44% |
Debt to EBITDA |
|
8.21 |
9.48 |
9.69 |
7.92 |
8.73 |
15.23 |
11.69 |
15.31 |
13.21 |
9.52 |
Net Debt to EBITDA |
|
21.27 |
7.91 |
13.41 |
5.42 |
4.99 |
10.23 |
13.80 |
31.48 |
4.25 |
3.22 |
Long-Term Debt to EBITDA |
|
15.30 |
8.49 |
18.40 |
7.57 |
8.40 |
15.23 |
17.53 |
15.31 |
13.21 |
9.52 |
Debt to NOPAT |
|
59.18 |
25.36 |
20.20 |
14.66 |
20.62 |
40.94 |
18.67 |
71.49 |
21.54 |
19.92 |
Net Debt to NOPAT |
|
51.13 |
21.14 |
27.97 |
10.03 |
11.78 |
27.50 |
16.54 |
55.13 |
4.62 |
6.73 |
Long-Term Debt to NOPAT |
|
55.16 |
22.69 |
38.37 |
14.00 |
19.83 |
40.94 |
37.34 |
107.24 |
21.54 |
19.92 |
Noncontrolling Interest Sharing Ratio |
|
26.28% |
4.36% |
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) |
|
-1,026 |
-146 |
-1,841 |
2,144 |
4,678 |
2,193 |
-17,740 |
23,495 |
-7,836 |
16,301 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
76.20 |
-0.34 |
-4.04 |
3.95 |
7.33 |
4.39 |
-46.32 |
16.41 |
-5.94 |
16.98 |
Operating Cash Flow to Interest Expense |
|
10.66 |
4.96 |
11.41 |
5.08 |
1.91 |
3.77 |
20.14 |
7.35 |
11.30 |
1.94 |
Operating Cash Flow Less CapEx to Interest Expense |
|
10.66 |
4.96 |
11.41 |
5.08 |
1.91 |
3.77 |
8.06 |
7.35 |
9.04 |
1.94 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.89 |
0.28 |
0.57 |
0.17 |
0.14 |
0.13 |
0.15 |
0.76 |
0.88 |
0.17 |
Fixed Asset Turnover |
|
10.75 |
11.54 |
8.37 |
11.36 |
14.20 |
13.32 |
15.29 |
18.66 |
71.09 |
24.84 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
14,120 |
14,783 |
17,393 |
16,195 |
12,023 |
10,038 |
28,575 |
20,544 |
24,630 |
8,608 |
Invested Capital Turnover |
|
1.44 |
0.46 |
0.00 |
0.31 |
0.29 |
0.30 |
0.33 |
2.43 |
1.19 |
0.23 |
Increase / (Decrease) in Invested Capital |
|
1,631 |
663 |
2,610 |
-1,198 |
-4,172 |
-1,985 |
18,537 |
12,513 |
16,344 |
-16,022 |
Enterprise Value (EV) |
|
25,397 |
22,610 |
23,250 |
16,855 |
10,705 |
9,029 |
8,234 |
5,918 |
3,291 |
4,903 |
Market Capitalization |
|
14,911 |
11,668 |
12,491 |
7,368 |
4,746 |
3,309 |
3,841 |
1,802 |
1,589 |
3,025 |
Book Value per Share |
|
$32.88 |
$28.71 |
$33.58 |
$42.81 |
$34.49 |
$31.89 |
$41.90 |
$181.73 |
$177.46 |
$61.37 |
Tangible Book Value per Share |
|
($49.20) |
($54.46) |
($51.14) |
$21.29 |
$10.42 |
$16.99 |
$28.10 |
$58.81 |
$131.12 |
$46.36 |
Total Capital |
|
14,120 |
14,783 |
17,393 |
16,195 |
12,023 |
10,038 |
38,100 |
30,816 |
16,420 |
8,608 |
Total Debt |
|
11,943 |
13,125 |
15,538 |
13,863 |
10,435 |
8,516 |
14,878 |
24,021 |
21,168 |
5,557 |
Total Long-Term Debt |
|
11,131 |
11,742 |
14,756 |
13,238 |
10,033 |
8,516 |
14,878 |
8,007 |
15,876 |
5,557 |
Net Debt |
|
10,318 |
10,942 |
10,759 |
9,487 |
5,960 |
5,720 |
17,572 |
12,348 |
5,106 |
1,878 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
-20 |
-18 |
228 |
-6.00 |
-12 |
2.00 |
76 |
2.00 |
Net Nonoperating Obligations (NNO) |
|
11,943 |
13,125 |
15,538 |
13,863 |
10,435 |
8,516 |
29,756 |
16,014 |
15,876 |
5,557 |
Total Depreciation and Amortization (D&A) |
|
524 |
547 |
542 |
535 |
533 |
258 |
687 |
669 |
702 |
203 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$7.26 |
$6.01 |
$11.55 |
$14.31 |
$4.37 |
$3.64 |
$16.09 |
$4.47 |
$14.39 |
$5.58 |
Adjusted Weighted Average Basic Shares Outstanding |
|
75.91M |
71.90M |
68.34M |
67.36M |
61.35M |
58.65M |
49.70M |
49.90M |
49.80M |
49.60M |
Adjusted Diluted Earnings per Share |
|
$7.21 |
$5.98 |
$11.49 |
$14.26 |
$4.45 |
$3.64 |
$16.02 |
$4.46 |
$14.34 |
$5.49 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
76.44M |
72.26M |
68.58M |
67.60M |
62.45M |
58.77M |
50M |
50M |
50M |
50.40M |
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 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
72.71M |
68.62M |
68.05M |
65.02M |
58.43M |
60.97M |
49.95M |
50.12M |
49.42M |
49.09M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
605 |
518 |
769 |
946 |
506 |
208 |
1,594 |
224 |
1,474 |
279 |
Normalized NOPAT Margin |
|
19.82% |
7.71% |
30.65% |
18.45% |
12.49% |
6.31% |
48.72% |
17.56% |
85.92% |
7.27% |
Pre Tax Income Margin |
|
30.50% |
12.47% |
21.17% |
23.71% |
16.35% |
9.13% |
31.91% |
15.68% |
45.14% |
9.93% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.82 |
1.95 |
2.33 |
2.24 |
1.04 |
0.60 |
5.45 |
1.19 |
2.20 |
0.40 |
NOPAT to Interest Expense |
|
5.50 |
1.21 |
3.38 |
1.74 |
0.79 |
0.42 |
6.24 |
1.34 |
1.68 |
0.29 |
EBIT Less CapEx to Interest Expense |
|
2.82 |
1.95 |
4.67 |
2.24 |
1.04 |
0.60 |
5.45 |
2.39 |
1.10 |
0.40 |
NOPAT Less CapEx to Interest Expense |
|
3.67 |
1.21 |
1.69 |
1.74 |
0.79 |
0.42 |
4.16 |
1.34 |
2.52 |
0.29 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
5.80% |
14.64% |
13.00% |
45.68% |
28.50% |
15.73% |
57.85% |
11.70% |
15.52% |
Augmented Payout Ratio |
|
157.19% |
160.12% |
254.55% |
59.02% |
396.76% |
28.50% |
20.97% |
73.99% |
42.90% |
35.38% |
Quarterly Metrics And Ratios for Alliance Data Systems
This table displays calculated financial ratios and metrics derived from Alliance Data Systems' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
15.04% |
20.82% |
39.96% |
6.61% |
5.31% |
-1.55% |
-23.12% |
-1.37% |
-4.66% |
-9.05% |
-2.12% |
EBITDA Growth |
|
-22.71% |
-222.69% |
100.29% |
101.35% |
13.47% |
252.05% |
-65.34% |
55.70% |
-67.63% |
-91.44% |
-0.82% |
EBIT Growth |
|
-27.03% |
-423.44% |
111.26% |
437.50% |
19.05% |
127.54% |
-70.53% |
109.30% |
-82.22% |
-147.37% |
4.79% |
NOPAT Growth |
|
-34.95% |
-341.50% |
115.64% |
866.67% |
58.21% |
131.06% |
-70.33% |
107.81% |
-98.27% |
-142.00% |
5.19% |
Net Income Growth |
|
-40.18% |
-882.35% |
116.67% |
300.00% |
27.61% |
133.08% |
-70.55% |
177.08% |
-98.83% |
-81.82% |
2.99% |
EPS Growth |
|
-39.82% |
-885.29% |
116.19% |
280.00% |
27.14% |
132.96% |
-70.26% |
180.00% |
-98.54% |
-90.91% |
2.96% |
Operating Cash Flow Growth |
|
28.00% |
48.36% |
-19.92% |
78.86% |
3.45% |
24.14% |
12.31% |
39.07% |
-27.50% |
-22.37% |
-12.08% |
Free Cash Flow Firm Growth |
|
277.15% |
-2,048.32% |
1,826.61% |
7,223.14% |
-37.04% |
137.34% |
-97.32% |
-115.24% |
-142.80% |
86.93% |
-811.76% |
Invested Capital Growth |
|
-16.14% |
7.84% |
-15.99% |
-23.46% |
-14.92% |
-240.15% |
1.11% |
6.59% |
8.59% |
-47.58% |
6.57% |
Revenue Q/Q Growth |
|
9.63% |
5.52% |
24.78% |
-26.14% |
8.30% |
-1.36% |
-2.56% |
-5.25% |
4.69% |
-5.90% |
4.86% |
EBITDA Q/Q Growth |
|
231.08% |
-159.59% |
580.14% |
-156.57% |
173.15% |
-20.14% |
9.46% |
-4.53% |
-61.21% |
-78.89% |
1,168.42% |
EBIT Q/Q Growth |
|
1,081.25% |
-209.52% |
408.21% |
-173.04% |
323.26% |
-74.67% |
229.82% |
-4.26% |
-77.78% |
-167.50% |
829.63% |
NOPAT Q/Q Growth |
|
1,016.67% |
-208.13% |
414.01% |
-171.87% |
170.31% |
-73.99% |
200.00% |
-1.48% |
-97.74% |
-730.00% |
851.32% |
Net Income Q/Q Growth |
|
1,016.67% |
-199.25% |
442.11% |
-89.45% |
512.50% |
-74.27% |
204.55% |
-0.75% |
-98.50% |
300.00% |
1,625.00% |
EPS Q/Q Growth |
|
976.00% |
-199.26% |
440.07% |
-179.07% |
260.00% |
-74.27% |
206.82% |
-1.48% |
-98.12% |
60.00% |
3,375.00% |
Operating Cash Flow Q/Q Growth |
|
147.15% |
-18.26% |
-19.92% |
-13.82% |
166.76% |
-1.91% |
-27.55% |
6.71% |
-4.40% |
5.04% |
-17.95% |
Free Cash Flow Firm Q/Q Growth |
|
2,654.04% |
-742.42% |
117.03% |
23.20% |
-79.08% |
194.42% |
-98.78% |
-800.00% |
-69.75% |
1,385.99% |
-104.66% |
Invested Capital Q/Q Growth |
|
-14.23% |
146.63% |
-63.01% |
-2.18% |
-9.34% |
131.69% |
-53.20% |
3.12% |
-2.88% |
11.85% |
-4.87% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
25.03% |
-14.13% |
54.38% |
31.30% |
53.93% |
7.28% |
24.52% |
24.71% |
9.16% |
2.05% |
24.85% |
EBIT Margin |
|
19.31% |
-20.04% |
49.50% |
9.03% |
43.65% |
1.87% |
18.97% |
19.17% |
4.07% |
-2.92% |
20.31% |
Profit (Net Income) Margin |
|
13.69% |
-12.88% |
35.30% |
10.08% |
16.59% |
4.33% |
13.52% |
14.16% |
0.20% |
0.86% |
14.23% |
Tax Burden Percent |
|
70.90% |
64.25% |
71.32% |
55.81% |
76.00% |
0.00% |
71.28% |
73.89% |
5.00% |
-29.63% |
70.05% |
Interest Burden Percent |
|
100.00% |
0.00% |
100.00% |
100.00% |
200.00% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
29.10% |
0.00% |
28.68% |
51.16% |
46.22% |
-136.84% |
28.19% |
26.11% |
92.50% |
0.00% |
27.92% |
Return on Invested Capital (ROIC) |
|
5.47% |
-5.42% |
17.79% |
3.34% |
18.74% |
1.32% |
7.11% |
7.34% |
0.16% |
-0.63% |
7.04% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.47% |
-5.27% |
17.79% |
3.07% |
18.66% |
1.31% |
7.09% |
7.34% |
0.14% |
-0.43% |
6.96% |
Return on Net Nonoperating Assets (RNNOA) |
|
16.03% |
-18.70% |
41.62% |
7.44% |
18.00% |
7.43% |
11.77% |
11.74% |
0.21% |
-1.90% |
11.15% |
Return on Equity (ROE) |
|
21.50% |
-24.12% |
59.41% |
10.77% |
27.37% |
8.75% |
18.88% |
19.08% |
0.37% |
-2.53% |
18.19% |
Cash Return on Invested Capital (CROIC) |
|
22.13% |
237.36% |
23.00% |
32.64% |
23.38% |
-109.01% |
4.36% |
-0.05% |
-3.96% |
130.26% |
-2.76% |
Operating Return on Assets (OROA) |
|
3.19% |
-3.25% |
9.68% |
3.54% |
4.31% |
0.33% |
3.42% |
3.49% |
0.74% |
-0.49% |
3.47% |
Return on Assets (ROA) |
|
2.26% |
-2.09% |
6.90% |
0.99% |
3.28% |
0.76% |
2.44% |
2.58% |
0.04% |
0.14% |
2.43% |
Return on Common Equity (ROCE) |
|
21.50% |
-24.12% |
59.41% |
10.77% |
27.37% |
8.75% |
18.88% |
19.08% |
0.37% |
-2.53% |
18.19% |
Return on Equity Simple (ROE_SIMPLE) |
|
15.55% |
0.00% |
17.23% |
18.42% |
18.89% |
0.00% |
13.09% |
15.21% |
10.06% |
0.00% |
9.16% |
Net Operating Profit after Tax (NOPAT) |
|
134 |
-145 |
455 |
64 |
173 |
45 |
135 |
133 |
3.00 |
-19 |
142 |
NOPAT Margin |
|
13.69% |
-14.03% |
35.30% |
6.72% |
16.78% |
4.42% |
13.62% |
14.16% |
0.31% |
-2.04% |
14.64% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.15% |
0.00% |
0.26% |
0.04% |
0.01% |
0.02% |
0.00% |
0.02% |
-0.20% |
0.08% |
SG&A Expenses to Revenue |
|
32.79% |
33.30% |
25.91% |
34.87% |
30.94% |
33.83% |
31.79% |
34.08% |
34.49% |
40.00% |
34.12% |
Operating Expenses to Revenue |
|
49.64% |
52.95% |
42.20% |
111.34% |
97.38% |
50.74% |
48.64% |
49.95% |
58.39% |
57.84% |
49.18% |
Earnings before Interest and Taxes (EBIT) |
|
189 |
-207 |
638 |
86 |
225 |
57 |
188 |
180 |
40 |
-27 |
197 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
245 |
-146 |
701 |
149 |
278 |
222 |
243 |
232 |
90 |
19 |
241 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.62 |
0.80 |
0.54 |
0.56 |
0.59 |
0.54 |
0.60 |
0.69 |
0.76 |
0.99 |
0.80 |
Price to Tangible Book Value (P/TBV) |
|
0.88 |
1.23 |
0.77 |
0.79 |
0.81 |
0.74 |
0.80 |
0.91 |
1.00 |
1.31 |
1.06 |
Price to Revenue (P/Rev) |
|
0.41 |
0.95 |
0.35 |
0.36 |
0.39 |
1.90 |
0.46 |
0.55 |
0.60 |
0.79 |
0.64 |
Price to Earnings (P/E) |
|
4.02 |
8.08 |
3.15 |
3.06 |
3.13 |
6.77 |
4.59 |
4.56 |
7.55 |
10.92 |
8.75 |
Dividend Yield |
|
2.79% |
5.79% |
3.57% |
6.82% |
6.24% |
12.91% |
1.71% |
1.42% |
1.32% |
1.38% |
1.68% |
Earnings Yield |
|
24.89% |
36.80% |
31.71% |
32.71% |
32.00% |
133.95% |
21.78% |
21.91% |
13.24% |
9.16% |
11.43% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.46 |
0.58 |
0.36 |
0.39 |
0.36 |
1.62 |
0.35 |
0.37 |
0.45 |
0.57 |
0.41 |
Enterprise Value to Revenue (EV/Rev) |
|
1.05 |
1.55 |
0.66 |
0.69 |
0.59 |
1.55 |
0.67 |
0.73 |
0.89 |
1.28 |
0.88 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.88 |
11.32 |
3.15 |
3.07 |
5.52 |
1.38 |
3.61 |
3.51 |
5.47 |
8.40 |
5.79 |
Enterprise Value to EBIT (EV/EBIT) |
|
6.74 |
19.79 |
4.32 |
4.13 |
3.41 |
1.13 |
5.19 |
4.74 |
8.19 |
12.87 |
8.63 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
9.22 |
53.00 |
5.87 |
5.60 |
4.53 |
6.76 |
6.44 |
5.97 |
11.07 |
17.57 |
11.77 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.28 |
9.65 |
1.57 |
1.58 |
1.36 |
5.02 |
1.32 |
1.34 |
1.75 |
2.64 |
1.87 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
1.90 |
0.25 |
1.44 |
1.04 |
1.41 |
0.00 |
8.07 |
0.00 |
0.00 |
0.30 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.47 |
7.07 |
1.80 |
3.43 |
1.47 |
5.44 |
1.53 |
1.50 |
1.47 |
1.82 |
1.67 |
Long-Term Debt to Equity |
|
2.47 |
7.07 |
1.80 |
1.72 |
2.95 |
5.44 |
1.53 |
1.50 |
1.47 |
1.82 |
1.67 |
Financial Leverage |
|
2.93 |
7.10 |
2.34 |
2.42 |
3.86 |
11.31 |
1.66 |
1.60 |
1.47 |
4.48 |
1.60 |
Leverage Ratio |
|
9.52 |
44.49 |
8.61 |
8.66 |
8.28 |
28.10 |
7.70 |
7.41 |
7.25 |
7.71 |
7.32 |
Compound Leverage Factor |
|
9.52 |
0.00 |
8.61 |
17.33 |
16.56 |
0.00 |
7.70 |
7.41 |
7.25 |
7.71 |
7.32 |
Debt to Total Capital |
|
71.20% |
155.90% |
64.26% |
63.20% |
59.59% |
193.37% |
60.54% |
60.00% |
59.56% |
64.56% |
62.54% |
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 |
|
71.20% |
77.95% |
64.26% |
63.20% |
59.59% |
64.46% |
60.54% |
60.00% |
59.56% |
64.56% |
62.54% |
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 |
|
28.80% |
44.10% |
35.74% |
36.80% |
80.82% |
177.71% |
39.46% |
40.01% |
40.44% |
35.44% |
37.46% |
Debt to EBITDA |
|
7.53 |
15.31 |
5.59 |
4.95 |
4.30 |
2.20 |
6.25 |
5.75 |
7.17 |
9.52 |
8.80 |
Net Debt to EBITDA |
|
2.98 |
39.35 |
1.46 |
1.45 |
1.83 |
0.71 |
1.16 |
0.85 |
1.77 |
3.22 |
1.56 |
Long-Term Debt to EBITDA |
|
7.53 |
45.93 |
5.59 |
9.90 |
4.30 |
3.30 |
6.25 |
5.75 |
7.17 |
9.52 |
8.80 |
Debt to NOPAT |
|
14.22 |
71.49 |
10.44 |
9.03 |
7.55 |
14.36 |
11.16 |
9.78 |
14.51 |
19.92 |
17.91 |
Net Debt to NOPAT |
|
5.63 |
18.38 |
2.72 |
2.64 |
3.02 |
2.31 |
2.07 |
1.44 |
3.59 |
6.73 |
3.18 |
Long-Term Debt to NOPAT |
|
14.22 |
107.24 |
10.44 |
9.03 |
7.55 |
10.77 |
11.16 |
9.78 |
14.51 |
19.92 |
17.91 |
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) |
|
1,738 |
-11,164 |
1,901 |
2,342 |
1,416 |
4,169 |
51 |
-357 |
-606 |
7,793 |
-363 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
13.07 |
-56.96 |
8.72 |
22.85 |
6.47 |
17.59 |
0.21 |
-1.48 |
-2.53 |
33.74 |
-1.61 |
Operating Cash Flow to Interest Expense |
|
4.57 |
2.54 |
1.83 |
1.67 |
2.87 |
2.60 |
1.80 |
1.98 |
1.90 |
2.07 |
1.75 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.57 |
2.54 |
1.83 |
3.35 |
5.74 |
2.60 |
1.80 |
1.98 |
1.90 |
2.07 |
1.75 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.17 |
1.07 |
0.20 |
0.20 |
0.40 |
0.35 |
0.18 |
0.18 |
0.18 |
0.17 |
0.17 |
Fixed Asset Turnover |
|
14.70 |
18.66 |
20.97 |
22.33 |
23.65 |
94.78 |
23.07 |
24.94 |
25.52 |
24.84 |
25.53 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
8,330 |
20,544 |
7,600 |
7,434 |
7,087 |
16,420 |
7,684 |
7,924 |
7,696 |
8,608 |
8,189 |
Invested Capital Turnover |
|
0.40 |
1.13 |
0.50 |
0.50 |
0.56 |
0.30 |
0.52 |
0.52 |
0.53 |
0.31 |
0.48 |
Increase / (Decrease) in Invested Capital |
|
-1,604 |
11,019 |
-1,446 |
-2,278 |
-1,243 |
-12,372 |
84 |
490 |
609 |
-7,812 |
505 |
Enterprise Value (EV) |
|
3,847 |
5,918 |
2,749 |
2,914 |
2,534 |
13,308 |
2,686 |
2,901 |
3,497 |
4,903 |
3,368 |
Market Capitalization |
|
1,499 |
1,802 |
1,476 |
1,541 |
1,691 |
1,589 |
1,823 |
2,200 |
2,364 |
3,025 |
2,459 |
Book Value per Share |
|
$48.13 |
$181.73 |
$54.19 |
$54.59 |
$57.02 |
$118.30 |
$61.35 |
$63.93 |
$62.64 |
$61.37 |
$62.49 |
Tangible Book Value per Share |
|
$34.29 |
$58.81 |
$38.43 |
$39.03 |
$41.67 |
$87.41 |
$46.11 |
$48.93 |
$47.47 |
$46.36 |
$47.46 |
Total Capital |
|
8,330 |
41,088 |
7,600 |
7,434 |
7,087 |
24,630 |
7,684 |
7,924 |
7,696 |
8,608 |
8,189 |
Total Debt |
|
5,931 |
24,021 |
4,884 |
4,698 |
4,223 |
10,584 |
4,652 |
4,754 |
4,584 |
5,557 |
5,121 |
Total Long-Term Debt |
|
5,931 |
24,021 |
4,884 |
4,698 |
4,223 |
15,876 |
4,652 |
4,754 |
4,584 |
5,557 |
5,121 |
Net Debt |
|
2,348 |
12,348 |
1,273 |
1,373 |
843 |
3,404 |
863 |
701 |
1,133 |
1,878 |
909 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
-12 |
0.00 |
16 |
2.00 |
2.00 |
1.00 |
0.00 |
1.00 |
-27 |
4.00 |
Net Nonoperating Obligations (NNO) |
|
5,931 |
24,021 |
4,884 |
4,698 |
4,223 |
21,168 |
4,652 |
4,754 |
4,584 |
5,557 |
5,121 |
Total Depreciation and Amortization (D&A) |
|
56 |
183 |
63 |
63 |
53 |
110 |
55 |
52 |
50 |
46 |
44 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.69 |
($2.67) |
$9.10 |
$0.95 |
$3.44 |
$0.88 |
$2.71 |
$2.69 |
$0.05 |
$0.13 |
$2.81 |
Adjusted Weighted Average Basic Shares Outstanding |
|
49.80M |
49.90M |
50M |
50.10M |
49.90M |
49.80M |
49.50M |
49.60M |
49.70M |
49.60M |
49M |
Adjusted Diluted Earnings per Share |
|
$2.69 |
($2.67) |
$9.08 |
$0.95 |
$3.42 |
$0.88 |
$2.70 |
$2.66 |
$0.05 |
$0.08 |
$2.78 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
49.90M |
50M |
50.10M |
50.30M |
50.10M |
50M |
49.70M |
50.20M |
51M |
50.40M |
49.60M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($2.67) |
$0.00 |
$0.00 |
$0.00 |
$0.88 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
49.85M |
50.12M |
50.12M |
50.22M |
49.33M |
49.42M |
49.58M |
49.68M |
49.72M |
49.09M |
46.55M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
134 |
-145 |
455 |
64 |
173 |
27 |
135 |
133 |
28 |
-19 |
142 |
Normalized NOPAT Margin |
|
13.69% |
-14.03% |
35.30% |
6.72% |
16.78% |
1.31% |
13.62% |
14.16% |
2.85% |
-2.04% |
14.64% |
Pre Tax Income Margin |
|
19.31% |
-20.04% |
49.50% |
18.07% |
21.82% |
1.87% |
18.97% |
19.17% |
4.07% |
-2.92% |
20.31% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.42 |
-1.06 |
2.93 |
0.84 |
1.03 |
0.08 |
0.76 |
0.75 |
0.17 |
-0.12 |
0.88 |
NOPAT to Interest Expense |
|
1.01 |
-0.74 |
2.09 |
0.31 |
1.58 |
0.19 |
0.54 |
0.55 |
0.01 |
-0.08 |
0.63 |
EBIT Less CapEx to Interest Expense |
|
1.42 |
-1.06 |
2.93 |
0.84 |
1.03 |
0.08 |
0.76 |
0.75 |
0.17 |
-0.12 |
0.88 |
NOPAT Less CapEx to Interest Expense |
|
1.01 |
-0.74 |
2.09 |
0.62 |
1.58 |
0.19 |
0.54 |
0.55 |
0.01 |
-0.08 |
0.63 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
11.53% |
38.57% |
9.40% |
16.67% |
7.95% |
11.70% |
10.58% |
8.92% |
13.42% |
15.52% |
15.66% |
Augmented Payout Ratio |
|
14.75% |
98.65% |
9.40% |
16.67% |
14.42% |
10.72% |
22.17% |
18.46% |
16.93% |
35.38% |
67.97% |
Key Financial Trends
Bread Financial (NYSE: BFH) has displayed a mixed yet evolving financial performance over the past four years, from Q3 2022 through Q1 2025. Reviewing the quarterly income statements, cash flow statements, and balance sheets provides insight into trends in earnings, revenue streams, expenses, and liquidity.
Positive Trends:
- The company’s net interest income has generally increased over time, reaching approximately $1.006 billion in Q1 2025, up from about $1.085 billion in Q3 2022, reflecting strong core lending income.
- Loan and lease interest income has shown steady growth, from $1.195 billion in Q3 2022 to $1.185 billion in Q1 2025, indicating sustained loan portfolio strength.
- Net interest margin improvement is suggested by a relatively stable total interest expense in the face of rising interest income, with total interest expense in Q1 2025 at $225 million versus $133 million in Q3 2022, reflecting manageable funding costs.
- Net income attributable to common shareholders recovered significantly from negative territory in Q4 2022 (-$133 million) to $138 million in Q1 2025, showing a strong turnaround in profitability.
- The company’s cash and cash equivalents rose robustly, from about $3.58 billion in Q3 2022 to $4.21 billion in Q1 2025, enhancing liquidity position.
- Operating cash flow remains strong, with approximately $393 million generated in Q1 2025, supporting operational sustainability.
- The loan portfolio net of allowance stayed relatively stable with slight fluctuations, suggesting consistent loan quality and risk management.
- Dividends to common shareholders remained steady at about $0.21 per share quarterly, signaling confidence in cash flow and earnings stability.
Neutral Observations:
- Total non-interest income continues to be negative, at -$36 million in Q1 2025, consistent with previous quarters (for instance, -$58 million in Q4 2023); this reflects ongoing challenges with other fee-based income or non-core activities but with limited impact on overall profitability so far.
- Balance sheet totals have shown mild fluctuations but remained around $22 billion, indicating relatively stable asset and liability size across quarters.
Negative Trends:
- Provision for credit losses remains elevated, though improving from $693 million in Q4 2022 to $296 million in Q1 2025, representing ongoing credit risk concerns and pressure on earnings.
- Salaries and employee benefits and other operating expenses remain high and relatively stable (e.g., total non-interest expense was $477 million in Q1 2025 and about $516 million in Q4 2023), constraining margin expansion.
- Marketing expenses remain significant, although slightly reduced in Q1 2025 ($35 million) compared to prior quarters, continuing to affect costs.
- Total pre-tax income fluctuated from losses in late 2022 (Q4 2022 pre-tax loss of $207 million) to a modest profit in Q1 2025 ($197 million), which indicates some volatility in operational results possibly due to external macroeconomic conditions or shifting credit environments.
- The company experienced a net loss from discontinued operations in multiple quarters, including -$4 million in Q1 2025, slightly dragging consolidated earnings.
In summary, Bread Financial has made meaningful progress in returning to profitability and strengthening its liquidity. Core interest income and net income have improved significantly over the past year, which is encouraging for investors. However, continued elevated provisions for credit losses and persistent negative non-interest income pressures are risks to monitor. Operational cost control and improvement in fee-based income would help drive further margin expansion. Steady dividends provide income continuity for shareholders. Overall, the company appears to be on a recovery path following prior losses, but with cautious watchfulness on credit and expense management.
09/17/25 11:51 PM ETAI Generated. May Contain Errors.