Annual Income Statements for Discover Financial Services
This table shows Discover Financial Services' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Discover Financial Services
This table shows Discover Financial Services' 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 |
|
975 |
951 |
918 |
883 |
550 |
364 |
813 |
1,515 |
834 |
1,284 |
1,069 |
Consolidated Net Income / (Loss) |
|
1,013 |
958 |
955 |
889 |
586 |
366 |
851 |
1,523 |
870 |
1,291 |
1,104 |
Net Income / (Loss) Continuing Operations |
|
1,013 |
3,382 |
955 |
889 |
586 |
366 |
851 |
1,523 |
870 |
1,291 |
1,104 |
Total Pre-Tax Income |
|
1,327 |
1,255 |
1,241 |
1,152 |
761 |
483 |
1,119 |
2,061 |
1,192 |
1,702 |
1,444 |
Total Revenue |
|
3,468 |
6,057 |
3,726 |
3,861 |
4,027 |
4,180 |
4,160 |
4,538 |
4,453 |
4,759 |
4,251 |
Net Interest Income / (Expense) |
|
2,843 |
3,067 |
3,132 |
3,177 |
3,322 |
3,468 |
3,487 |
3,524 |
3,655 |
3,630 |
3,558 |
Total Interest Income |
|
3,357 |
3,856 |
4,077 |
4,290 |
4,610 |
4,868 |
4,948 |
4,971 |
5,112 |
4,989 |
4,801 |
Loans and Leases Interest Income |
|
3,259 |
6,108 |
3,885 |
4,072 |
4,379 |
4,617 |
4,650 |
4,688 |
4,834 |
4,666 |
4,485 |
Investment Securities Interest Income |
|
35 |
75 |
101 |
106 |
120 |
122 |
124 |
125 |
130 |
142 |
143 |
Other Interest Income |
|
63 |
97 |
91 |
112 |
111 |
129 |
174 |
158 |
148 |
181 |
173 |
Total Interest Expense |
|
514 |
789 |
945 |
1,113 |
1,288 |
1,400 |
1,461 |
1,447 |
1,457 |
1,359 |
1,243 |
Deposits Interest Expense |
|
345 |
599 |
756 |
905 |
1,061 |
1,164 |
1,210 |
1,199 |
1,213 |
1,150 |
1,058 |
Short-Term Borrowings Interest Expense |
|
1.00 |
- |
0.00 |
0.00 |
2.00 |
3.00 |
6.00 |
0.00 |
8.00 |
5.00 |
0.00 |
Long-Term Debt Interest Expense |
|
168 |
190 |
189 |
208 |
225 |
233 |
245 |
248 |
236 |
204 |
185 |
Total Non-Interest Income |
|
625 |
566 |
594 |
684 |
705 |
712 |
673 |
1,014 |
798 |
1,129 |
693 |
Other Service Charges |
|
187 |
193 |
188 |
214 |
221 |
225 |
223 |
444 |
309 |
606 |
228 |
Other Non-Interest Income |
|
442 |
379 |
424 |
469 |
484 |
479 |
450 |
570 |
489 |
525 |
465 |
Provision for Credit Losses |
|
773 |
883 |
1,102 |
1,305 |
1,702 |
1,909 |
1,497 |
739 |
1,473 |
1,202 |
1,244 |
Total Non-Interest Expense |
|
1,368 |
1,495 |
1,383 |
1,404 |
1,564 |
1,788 |
1,544 |
1,738 |
1,788 |
1,855 |
1,563 |
Salaries and Employee Benefits |
|
551 |
573 |
625 |
588 |
575 |
646 |
671 |
658 |
703 |
792 |
735 |
Net Occupancy & Equipment Expense |
|
146 |
191 |
161 |
170 |
171 |
195 |
183 |
190 |
222 |
233 |
204 |
Marketing Expense |
|
276 |
313 |
241 |
268 |
283 |
372 |
250 |
258 |
263 |
299 |
246 |
Other Operating Expenses |
|
395 |
418 |
356 |
378 |
535 |
575 |
440 |
632 |
600 |
531 |
378 |
Income Tax Expense |
|
314 |
297 |
286 |
263 |
175 |
117 |
268 |
538 |
322 |
411 |
340 |
Basic Earnings per Share |
|
$3.57 |
$3.52 |
$3.50 |
$3.49 |
$2.21 |
$1.51 |
$3.25 |
$6.04 |
$3.32 |
$5.11 |
$4.25 |
Weighted Average Basic Shares Outstanding |
|
273.23M |
261.93M |
253.95M |
249.95M |
250.06M |
250.56M |
250.60M |
251.07M |
251.23M |
251.60M |
251.65M |
Diluted Earnings per Share |
|
$3.56 |
$3.52 |
$3.50 |
$3.49 |
$2.21 |
$1.50 |
$3.25 |
$6.03 |
$3.32 |
$5.12 |
$4.25 |
Weighted Average Diluted Shares Outstanding |
|
273.23M |
261.93M |
253.95M |
249.95M |
250.06M |
250.56M |
250.60M |
251.07M |
251.23M |
251.60M |
251.65M |
Weighted Average Basic & Diluted Shares Outstanding |
|
273.23M |
261.93M |
253.95M |
249.95M |
250.06M |
250.56M |
250.60M |
251.07M |
251.23M |
251.60M |
251.65M |
Cash Dividends to Common per Share |
|
$0.60 |
- |
$0.60 |
$0.70 |
$0.70 |
- |
$0.70 |
$0.70 |
$0.70 |
- |
$0.70 |
Annual Cash Flow Statements for Discover Financial Services
This table details how cash moves in and out of Discover Financial Services' 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 |
|
2,288 |
2,338 |
1,378 |
1,758 |
-8,181 |
6,625 |
-2,257 |
-2,435 |
2,831 |
-3,229 |
Net Cash From Operating Activities |
|
3,854 |
4,425 |
5,208 |
5,191 |
6,196 |
6,196 |
6,019 |
7,140 |
8,563 |
8,425 |
Net Cash From Continuing Operating Activities |
|
3,854 |
4,425 |
5,208 |
5,191 |
6,196 |
6,196 |
6,019 |
7,140 |
8,563 |
8,425 |
Net Income / (Loss) Continuing Operations |
|
2,297 |
2,393 |
2,099 |
2,742 |
2,957 |
1,141 |
5,388 |
4,316 |
2,796 |
4,535 |
Consolidated Net Income / (Loss) |
|
2,297 |
2,393 |
2,099 |
2,742 |
2,957 |
1,141 |
5,388 |
4,316 |
2,796 |
4,535 |
Provision For Loan Losses |
|
1,512 |
1,859 |
2,579 |
3,035 |
3,231 |
5,134 |
218 |
2,359 |
6,018 |
4,911 |
Depreciation Expense |
|
391 |
351 |
393 |
435 |
436 |
485 |
531 |
561 |
458 |
300 |
Amortization Expense |
|
-432 |
-395 |
-399 |
-403 |
-421 |
-320 |
-295 |
-365 |
-468 |
-425 |
Non-Cash Adjustments to Reconcile Net Income |
|
161 |
170 |
416 |
-62 |
-14 |
-498 |
183 |
-66 |
-511 |
-141 |
Changes in Operating Assets and Liabilities, net |
|
-75 |
47 |
120 |
-556 |
7.00 |
254 |
-6.00 |
335 |
270 |
-755 |
Net Cash From Investing Activities |
|
-2,868 |
-4,898 |
-8,791 |
-10,579 |
-15,274 |
1,514 |
40 |
-25,637 |
-21,491 |
-3,751 |
Net Cash From Continuing Investing Activities |
|
-2,868 |
-4,898 |
-8,791 |
-10,579 |
-15,274 |
1,514 |
40 |
-25,637 |
-21,491 |
-3,751 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-167 |
-179 |
-218 |
-254 |
-284 |
-261 |
-194 |
-236 |
-303 |
-268 |
Purchase of Investment Securities |
|
-4,244 |
-6,085 |
-8,806 |
-11,181 |
-16,161 |
-5,230 |
-4,781 |
-27,862 |
-23,079 |
-16,487 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
9.00 |
0.00 |
59 |
Sale and/or Maturity of Investments |
|
1,534 |
1,366 |
233 |
856 |
1,171 |
7,005 |
5,015 |
2,452 |
1,891 |
12,945 |
Net Cash From Financing Activities |
|
1,302 |
2,811 |
4,961 |
7,146 |
897 |
-1,085 |
-8,316 |
16,062 |
15,759 |
-7,903 |
Net Cash From Continuing Financing Activities |
|
1,302 |
2,811 |
4,961 |
7,146 |
897 |
-1,085 |
-8,316 |
16,062 |
15,759 |
-7,903 |
Net Change in Deposits |
|
1,510 |
4,453 |
6,753 |
8,961 |
4,945 |
4,128 |
-4,533 |
19,208 |
17,250 |
-1,995 |
Issuance of Debt |
|
5,764 |
4,192 |
6,186 |
6,999 |
4,859 |
494 |
3,477 |
5,135 |
4,271 |
0.00 |
Issuance of Common Equity |
|
5.00 |
7.00 |
5.00 |
6.00 |
7.00 |
10 |
9.00 |
10 |
12 |
13 |
Repayment of Debt |
|
-3,747 |
-3,419 |
-5,363 |
-6,203 |
-6,573 |
-5,286 |
-4,373 |
-5,229 |
-3,084 |
-5,067 |
Repurchase of Common Equity |
|
-1,715 |
-1,908 |
-2,081 |
-2,065 |
-1,768 |
-348 |
-2,260 |
-2,359 |
-1,938 |
-83 |
Payment of Dividends |
|
-515 |
-514 |
-527 |
-552 |
-573 |
-576 |
-636 |
-703 |
-752 |
-771 |
Cash Interest Paid |
|
1,070 |
1,211 |
1,396 |
1,847 |
2,407 |
1,799 |
1,077 |
1,666 |
4,508 |
5,690 |
Cash Income Taxes Paid |
|
1,341 |
1,300 |
1,424 |
650 |
1,088 |
901 |
1,305 |
1,865 |
1,605 |
1,180 |
Quarterly Cash Flow Statements for Discover Financial Services
This table details how cash moves in and out of Discover Financial Services' 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 |
|
399 |
-2,973 |
1,266 |
-1,519 |
589 |
2,495 |
2,715 |
-3,546 |
-74 |
-2,324 |
4,336 |
Net Cash From Operating Activities |
|
1,619 |
2,175 |
1,791 |
1,507 |
2,389 |
2,876 |
1,843 |
2,578 |
2,024 |
1,980 |
2,132 |
Net Cash From Continuing Operating Activities |
|
1,619 |
2,175 |
1,791 |
1,507 |
2,389 |
2,876 |
1,843 |
2,578 |
2,024 |
1,980 |
2,132 |
Net Income / (Loss) Continuing Operations |
|
1,013 |
967 |
955 |
876 |
586 |
366 |
851 |
2,066 |
870 |
1,291 |
1,104 |
Consolidated Net Income / (Loss) |
|
1,013 |
967 |
955 |
876 |
586 |
366 |
851 |
2,066 |
870 |
1,291 |
1,104 |
Provision For Loan Losses |
|
773 |
883 |
1,102 |
1,305 |
1,702 |
1,909 |
1,497 |
739 |
1,473 |
1,202 |
1,244 |
Depreciation Expense |
|
145 |
137 |
129 |
119 |
106 |
104 |
96 |
82 |
91 |
31 |
11 |
Amortization Expense |
|
-99 |
-104 |
-105 |
-110 |
-120 |
-133 |
-123 |
-103 |
-98 |
-101 |
-101 |
Non-Cash Adjustments to Reconcile Net Income |
|
-127 |
-68 |
-64 |
-129 |
-216 |
-106 |
18 |
327 |
-54 |
-260 |
111 |
Changes in Operating Assets and Liabilities, net |
|
-86 |
360 |
-226 |
-554 |
331 |
736 |
-496 |
-533 |
-258 |
-183 |
-237 |
Net Cash From Investing Activities |
|
-7,490 |
-13,014 |
-1,229 |
-7,604 |
-5,836 |
-6,822 |
358 |
-2,490 |
-2,238 |
619 |
3,006 |
Net Cash From Continuing Investing Activities |
|
-7,490 |
-13,014 |
-1,229 |
-7,604 |
-5,836 |
-6,822 |
358 |
-2,490 |
-2,238 |
619 |
3,006 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-79 |
-58 |
-76 |
-82 |
-77 |
-68 |
-71 |
-65 |
-69 |
-63 |
-64 |
Purchase of Investment Securities |
|
4,256 |
-25,686 |
-1,559 |
-8,033 |
-6,289 |
-7,198 |
-98 |
-3,013 |
-4,249 |
-9,127 |
1,918 |
Sale and/or Maturity of Investments |
|
-11,667 |
12,721 |
406 |
511 |
530 |
444 |
527 |
529 |
2,080 |
9,809 |
1,152 |
Net Cash From Financing Activities |
|
6,270 |
7,866 |
704 |
4,578 |
4,036 |
6,441 |
514 |
-3,634 |
140 |
-4,923 |
-802 |
Net Cash From Continuing Financing Activities |
|
6,270 |
7,866 |
704 |
4,578 |
4,036 |
6,441 |
514 |
-3,634 |
140 |
-4,923 |
-802 |
Net Change in Deposits |
|
6,475 |
8,726 |
4,088 |
3,239 |
5,021 |
4,902 |
1,488 |
-2,090 |
1,490 |
-2,883 |
1,173 |
Issuance of Debt |
|
1,991 |
509 |
0.00 |
2,237 |
518 |
1,516 |
-750 |
- |
750 |
- |
0.00 |
Issuance of Common Equity |
|
2.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
4.00 |
3.00 |
3.00 |
4.00 |
Repayment of Debt |
|
-1,805 |
-591 |
-1,980 |
-8.00 |
-1,309 |
213 |
-5.00 |
-1,329 |
-1,903 |
-1,830 |
-1,756 |
Repurchase of Common Equity |
|
-212 |
-602 |
-1,232 |
-701 |
-4.00 |
-1.00 |
-28 |
-26 |
-8.00 |
-21 |
-29 |
Payment of Dividends |
|
-181 |
-179 |
-175 |
-192 |
-193 |
-192 |
-194 |
-193 |
-192 |
-192 |
-194 |
Annual Balance Sheets for Discover Financial Services
This table presents Discover Financial Services' 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 |
|
86,799 |
92,308 |
100,087 |
109,553 |
113,996 |
112,889 |
110,242 |
131,851 |
151,713 |
147,640 |
Cash and Due from Banks |
|
9,572 |
11,914 |
13,306 |
13,299 |
6,924 |
13,564 |
8,750 |
8,856 |
11,685 |
8,474 |
Restricted Cash |
|
99 |
95 |
81 |
1,846 |
40 |
25 |
2,582 |
41 |
43 |
25 |
Trading Account Securities |
|
3,084 |
1,757 |
1,568 |
3,370 |
10,595 |
9,914 |
6,904 |
12,208 |
13,655 |
14,630 |
Loans and Leases, Net of Allowance |
|
70,516 |
75,087 |
81,627 |
87,471 |
-3,383 |
-8,226 |
-6,822 |
-7,374 |
-9,283 |
-8,323 |
Allowance for Loan and Lease Losses |
|
1,869 |
2,167 |
2,621 |
3,041 |
3,383 |
8,226 |
6,822 |
7,374 |
9,283 |
8,323 |
Premises and Equipment, Net |
|
693 |
734 |
825 |
936 |
1,057 |
1,027 |
983 |
1,003 |
1,091 |
1,072 |
Goodwill |
|
255 |
255 |
255 |
255 |
255 |
255 |
255 |
255 |
255 |
255 |
Other Assets |
|
2,412 |
2,300 |
2,262 |
2,215 |
98,353 |
96,235 |
97,590 |
116,862 |
134,267 |
131,507 |
Total Liabilities & Shareholders' Equity |
|
86,799 |
92,308 |
100,087 |
109,553 |
113,996 |
112,889 |
110,242 |
131,851 |
151,713 |
147,640 |
Total Liabilities |
|
75,524 |
80,985 |
89,195 |
98,423 |
102,137 |
102,005 |
96,834 |
117,956 |
137,478 |
129,714 |
Non-Interest Bearing Deposits |
|
437 |
531 |
599 |
675 |
791 |
1,209 |
1,575 |
1,485 |
1,438 |
1,550 |
Interest Bearing Deposits |
|
47,094 |
51,461 |
58,165 |
67,084 |
71,955 |
75,695 |
70,818 |
90,151 |
107,493 |
105,459 |
Short-Term Debt |
|
- |
- |
- |
- |
- |
0.00 |
1,750 |
0.00 |
750 |
0.00 |
Other Short-Term Payables |
|
- |
- |
- |
3,436 |
- |
- |
4,214 |
6,212 |
7,216 |
6,452 |
Long-Term Debt |
|
24,650 |
25,443 |
26,326 |
27,228 |
25,701 |
21,241 |
18,477 |
20,108 |
20,581 |
16,253 |
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 |
|
11,275 |
11,323 |
10,892 |
11,130 |
11,859 |
10,884 |
13,408 |
13,895 |
14,235 |
17,926 |
Total Preferred & Common Equity |
|
11,275 |
11,323 |
10,892 |
11,130 |
11,859 |
10,884 |
13,408 |
13,895 |
14,235 |
17,926 |
Preferred Stock |
|
560 |
560 |
563 |
563 |
563 |
1,056 |
1,056 |
1,056 |
1,056 |
1,056 |
Total Common Equity |
|
10,715 |
10,763 |
10,329 |
10,567 |
11,296 |
9,828 |
12,352 |
12,839 |
13,179 |
16,870 |
Common Stock |
|
3,890 |
3,967 |
4,048 |
4,136 |
4,212 |
4,263 |
4,375 |
4,474 |
4,559 |
4,657 |
Retained Earnings |
|
13,250 |
15,130 |
16,687 |
18,906 |
21,290 |
19,955 |
24,766 |
27,758 |
29,855 |
33,583 |
Treasury Stock |
|
-6,265 |
-8,173 |
-10,254 |
-12,319 |
-14,087 |
-14,435 |
-16,695 |
-19,054 |
-21,010 |
-21,074 |
Accumulated Other Comprehensive Income / (Loss) |
|
-160 |
-161 |
-152 |
-156 |
-119 |
45 |
-94 |
-339 |
-225 |
-296 |
Quarterly Balance Sheets for Discover Financial Services
This table presents Discover Financial Services' 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 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Total Assets |
|
121,886 |
131,851 |
133,061 |
138,082 |
143,432 |
151,713 |
152,707 |
150,888 |
151,615 |
147,640 |
147,914 |
Cash and Due from Banks |
|
10,004 |
8,856 |
10,130 |
8,605 |
9,194 |
11,685 |
14,004 |
10,865 |
10,787 |
8,474 |
11,865 |
Restricted Cash |
|
1,866 |
41 |
33 |
39 |
39 |
43 |
439 |
32 |
36 |
25 |
970 |
Trading Account Securities |
|
6,897 |
12,208 |
12,248 |
13,466 |
13,336 |
13,655 |
13,522 |
13,508 |
14,865 |
14,630 |
14,775 |
Loans and Leases, Net of Allowance |
|
-7,061 |
-7,374 |
-7,691 |
-8,064 |
-8,665 |
-9,283 |
-9,258 |
-8,481 |
-8,512 |
-8,323 |
-8,108 |
Allowance for Loan and Lease Losses |
|
7,061 |
7,374 |
7,691 |
8,064 |
8,665 |
9,283 |
9,258 |
8,481 |
8,512 |
8,323 |
8,108 |
Premises and Equipment, Net |
|
1,015 |
1,003 |
1,031 |
1,053 |
1,084 |
1,091 |
1,107 |
1,087 |
1,085 |
1,072 |
1,080 |
Goodwill |
|
255 |
255 |
255 |
255 |
255 |
255 |
255 |
255 |
255 |
255 |
255 |
Other Assets |
|
108,910 |
116,862 |
117,055 |
122,728 |
128,189 |
134,267 |
132,638 |
133,622 |
133,099 |
131,507 |
127,077 |
Total Liabilities & Shareholders' Equity |
|
121,886 |
131,851 |
133,061 |
138,082 |
143,432 |
151,713 |
152,707 |
150,888 |
151,615 |
147,640 |
147,914 |
Total Liabilities |
|
107,600 |
117,956 |
118,746 |
124,226 |
129,196 |
137,478 |
138,037 |
134,878 |
134,506 |
129,714 |
128,951 |
Non-Interest Bearing Deposits |
|
1,524 |
1,485 |
1,421 |
1,357 |
1,381 |
1,438 |
1,500 |
1,479 |
1,496 |
1,550 |
1,600 |
Interest Bearing Deposits |
|
81,373 |
90,151 |
94,319 |
97,630 |
102,638 |
107,493 |
108,930 |
106,871 |
108,356 |
105,459 |
106,620 |
Other Short-Term Payables |
|
4,526 |
6,212 |
- |
4,963 |
- |
7,216 |
7,132 |
7,387 |
6,477 |
6,452 |
6,193 |
Long-Term Debt |
|
20,177 |
20,108 |
18,163 |
20,276 |
19,467 |
20,581 |
20,475 |
19,141 |
17,427 |
16,253 |
14,538 |
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 |
|
14,286 |
13,895 |
14,315 |
13,856 |
14,236 |
14,235 |
14,670 |
16,010 |
17,109 |
17,926 |
18,963 |
Total Preferred & Common Equity |
|
14,286 |
13,895 |
14,315 |
13,856 |
14,236 |
14,235 |
14,670 |
16,010 |
17,109 |
17,926 |
18,963 |
Preferred Stock |
|
1,056 |
1,056 |
1,056 |
1,056 |
1,056 |
1,056 |
1,056 |
1,056 |
1,056 |
1,056 |
1,056 |
Total Common Equity |
|
13,230 |
12,839 |
13,259 |
12,800 |
13,180 |
13,179 |
13,614 |
14,954 |
16,053 |
16,870 |
17,907 |
Common Stock |
|
4,450 |
4,474 |
4,499 |
4,514 |
4,526 |
4,559 |
4,584 |
4,609 |
4,639 |
4,657 |
4,684 |
Retained Earnings |
|
27,585 |
27,758 |
29,292 |
29,761 |
30,236 |
29,855 |
30,461 |
31,807 |
32,469 |
33,583 |
34,478 |
Treasury Stock |
|
-18,452 |
-19,054 |
-20,297 |
-21,005 |
-21,009 |
-21,010 |
-21,038 |
-21,064 |
-21,072 |
-21,074 |
-21,103 |
Accumulated Other Comprehensive Income / (Loss) |
|
-353 |
-339 |
-235 |
-470 |
-573 |
-225 |
-393 |
-398 |
17 |
-296 |
-152 |
Annual Metrics And Ratios for Discover Financial Services
This table displays calculated financial ratios and metrics derived from Discover Financial Services' official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
3.21% |
8.27% |
8.77% |
8.20% |
7.00% |
-3.24% |
8.29% |
10.07% |
19.51% |
13.40% |
EBITDA Growth |
|
-0.58% |
11.62% |
-2.24% |
2.78% |
6.09% |
-58.44% |
351.25% |
-19.16% |
-37.86% |
64.02% |
EBIT Growth |
|
-2.47% |
11.57% |
-3.25% |
1.70% |
6.62% |
-62.58% |
386.69% |
-19.23% |
-35.53% |
67.01% |
NOPAT Growth |
|
-1.12% |
4.18% |
-12.29% |
30.63% |
7.84% |
-61.41% |
372.22% |
-19.90% |
-35.22% |
62.20% |
Net Income Growth |
|
-1.12% |
4.18% |
-12.29% |
30.63% |
7.84% |
-61.41% |
372.22% |
-19.90% |
-35.22% |
62.20% |
EPS Growth |
|
4.69% |
12.48% |
-6.07% |
43.73% |
16.56% |
-60.35% |
389.72% |
-13.61% |
-29.74% |
65.61% |
Operating Cash Flow Growth |
|
0.73% |
14.82% |
17.69% |
-0.33% |
19.36% |
0.00% |
-2.86% |
18.62% |
19.93% |
-1.61% |
Free Cash Flow Firm Growth |
|
462.22% |
852.15% |
6.12% |
-2.73% |
134.39% |
75.13% |
-41.03% |
1.81% |
-68.77% |
380.29% |
Invested Capital Growth |
|
6.32% |
2.34% |
1.23% |
3.06% |
-2.08% |
-14.47% |
4.70% |
1.09% |
4.60% |
-3.90% |
Revenue Q/Q Growth |
|
2.34% |
6.20% |
0.97% |
0.98% |
1.21% |
-1.07% |
0.27% |
30.92% |
-10.62% |
3.34% |
EBITDA Q/Q Growth |
|
5.96% |
14.89% |
-3.63% |
-2.34% |
0.79% |
8.70% |
4.09% |
64.33% |
-47.32% |
24.69% |
EBIT Q/Q Growth |
|
5.27% |
14.86% |
-3.94% |
-2.47% |
0.71% |
6.77% |
3.96% |
69.76% |
-46.77% |
25.11% |
NOPAT Q/Q Growth |
|
4.36% |
2.70% |
-7.74% |
12.29% |
0.72% |
8.67% |
4.00% |
-2.46% |
-17.47% |
25.62% |
Net Income Q/Q Growth |
|
4.36% |
2.70% |
-7.74% |
12.29% |
0.72% |
8.67% |
4.00% |
-2.46% |
-17.47% |
25.62% |
EPS Q/Q Growth |
|
5.56% |
4.53% |
-6.71% |
14.90% |
2.71% |
10.77% |
5.38% |
-1.17% |
-15.88% |
25.67% |
Operating Cash Flow Q/Q Growth |
|
1.15% |
5.94% |
6.81% |
-14.26% |
12.80% |
2.80% |
-4.61% |
13.21% |
8.92% |
-9.61% |
Free Cash Flow Firm Q/Q Growth |
|
129.96% |
308.60% |
-95.93% |
104.50% |
-21.43% |
218.02% |
-76.05% |
126.77% |
-70.27% |
192.16% |
Invested Capital Q/Q Growth |
|
2.34% |
-3.70% |
0.00% |
0.90% |
3.84% |
-24.93% |
5.84% |
-1.33% |
5.53% |
-3.14% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
38.51% |
39.70% |
35.68% |
33.89% |
33.60% |
14.43% |
60.13% |
44.17% |
22.96% |
33.22% |
EBIT Margin |
|
38.99% |
40.18% |
35.74% |
33.59% |
33.47% |
12.94% |
58.17% |
42.68% |
23.03% |
33.91% |
Profit (Net Income) Margin |
|
27.33% |
26.30% |
21.21% |
25.60% |
25.81% |
10.29% |
44.87% |
32.66% |
17.70% |
25.32% |
Tax Burden Percent |
|
63.59% |
65.45% |
59.34% |
76.23% |
77.11% |
79.51% |
77.15% |
76.51% |
76.88% |
74.66% |
Interest Burden Percent |
|
110.22% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
36.41% |
34.55% |
40.66% |
23.77% |
22.89% |
20.49% |
22.85% |
23.49% |
23.12% |
25.34% |
Return on Invested Capital (ROIC) |
|
6.59% |
6.58% |
5.67% |
7.26% |
7.79% |
3.27% |
16.39% |
12.76% |
8.04% |
13.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.59% |
6.58% |
5.67% |
7.26% |
7.79% |
3.27% |
16.39% |
12.76% |
8.04% |
13.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
13.91% |
14.59% |
13.22% |
17.65% |
17.94% |
6.76% |
27.97% |
18.85% |
11.84% |
15.20% |
Return on Equity (ROE) |
|
20.50% |
21.18% |
18.90% |
24.90% |
25.73% |
10.03% |
44.36% |
31.62% |
19.88% |
28.20% |
Cash Return on Invested Capital (CROIC) |
|
0.47% |
4.27% |
4.45% |
4.24% |
9.89% |
18.87% |
11.79% |
11.67% |
3.54% |
16.98% |
Operating Return on Assets (OROA) |
|
3.86% |
4.08% |
3.68% |
3.43% |
3.43% |
1.27% |
6.26% |
4.66% |
2.57% |
4.06% |
Return on Assets (ROA) |
|
2.70% |
2.67% |
2.18% |
2.62% |
2.65% |
1.01% |
4.83% |
3.57% |
1.97% |
3.03% |
Return on Common Equity (ROCE) |
|
19.48% |
20.13% |
17.94% |
23.63% |
24.47% |
9.32% |
40.50% |
29.17% |
18.39% |
26.35% |
Return on Equity Simple (ROE_SIMPLE) |
|
20.37% |
21.13% |
19.27% |
24.64% |
24.93% |
10.48% |
40.19% |
31.06% |
19.64% |
25.30% |
Net Operating Profit after Tax (NOPAT) |
|
2,297 |
2,393 |
2,099 |
2,742 |
2,957 |
1,141 |
5,388 |
4,316 |
2,796 |
4,535 |
NOPAT Margin |
|
27.33% |
26.30% |
21.21% |
25.60% |
25.81% |
10.29% |
44.87% |
32.66% |
17.70% |
25.32% |
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 |
|
29.94% |
27.96% |
27.30% |
27.42% |
27.38% |
28.91% |
28.22% |
28.79% |
27.19% |
26.37% |
Operating Expenses to Revenue |
|
43.02% |
39.39% |
38.20% |
38.07% |
38.34% |
40.76% |
40.02% |
39.47% |
38.87% |
38.67% |
Earnings before Interest and Taxes (EBIT) |
|
3,277 |
3,656 |
3,537 |
3,597 |
3,835 |
1,435 |
6,984 |
5,641 |
3,637 |
6,074 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3,236 |
3,612 |
3,531 |
3,629 |
3,850 |
1,600 |
7,220 |
5,837 |
3,627 |
5,949 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.79 |
2.25 |
2.41 |
1.67 |
2.14 |
2.64 |
2.56 |
1.98 |
2.08 |
2.57 |
Price to Tangible Book Value (P/TBV) |
|
1.86 |
2.34 |
2.52 |
1.73 |
2.22 |
2.74 |
2.61 |
2.02 |
2.12 |
2.61 |
Price to Revenue (P/Rev) |
|
2.28 |
2.67 |
2.52 |
1.64 |
2.11 |
2.34 |
2.63 |
1.92 |
1.74 |
2.42 |
Price to Earnings (P/E) |
|
9.75 |
10.13 |
12.28 |
6.54 |
8.30 |
23.53 |
5.97 |
6.00 |
10.11 |
9.75 |
Dividend Yield |
|
2.41% |
1.89% |
1.94% |
2.86% |
2.18% |
2.08% |
1.74% |
2.48% |
2.46% |
1.62% |
Earnings Yield |
|
10.26% |
9.87% |
8.14% |
15.28% |
12.06% |
4.25% |
16.75% |
16.67% |
9.89% |
10.25% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.97 |
1.04 |
1.03 |
0.79 |
1.16 |
1.08 |
1.23 |
1.11 |
1.07 |
1.53 |
Enterprise Value to Revenue (EV/Rev) |
|
4.13 |
4.20 |
3.88 |
2.82 |
3.79 |
3.13 |
3.46 |
2.85 |
2.41 |
2.91 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.71 |
10.59 |
10.89 |
8.33 |
11.28 |
21.68 |
5.75 |
6.45 |
10.50 |
8.77 |
Enterprise Value to EBIT (EV/EBIT) |
|
10.58 |
10.46 |
10.87 |
8.41 |
11.32 |
24.17 |
5.95 |
6.67 |
10.48 |
8.59 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
15.09 |
15.98 |
18.31 |
11.03 |
14.68 |
30.40 |
7.71 |
8.72 |
13.63 |
11.51 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.00 |
8.64 |
7.38 |
5.83 |
7.01 |
5.60 |
6.90 |
5.27 |
4.45 |
6.19 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
212.69 |
24.64 |
23.34 |
18.88 |
11.56 |
5.27 |
10.71 |
9.53 |
30.90 |
8.81 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.19 |
2.25 |
2.42 |
2.45 |
2.17 |
1.95 |
1.51 |
1.45 |
1.50 |
0.91 |
Long-Term Debt to Equity |
|
2.19 |
2.25 |
2.42 |
2.45 |
2.17 |
1.95 |
1.38 |
1.45 |
1.45 |
0.91 |
Financial Leverage |
|
2.11 |
2.22 |
2.33 |
2.43 |
2.30 |
2.06 |
1.71 |
1.48 |
1.47 |
1.17 |
Leverage Ratio |
|
7.58 |
7.93 |
8.66 |
9.52 |
9.72 |
9.98 |
9.19 |
8.87 |
10.08 |
9.31 |
Compound Leverage Factor |
|
8.36 |
7.93 |
8.66 |
9.52 |
9.72 |
9.98 |
9.19 |
8.87 |
10.08 |
9.31 |
Debt to Total Capital |
|
68.62% |
69.20% |
70.73% |
70.98% |
68.43% |
66.12% |
60.14% |
59.14% |
59.98% |
47.55% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.20% |
0.00% |
2.11% |
0.00% |
Long-Term Debt to Total Capital |
|
68.62% |
69.20% |
70.73% |
70.98% |
68.43% |
66.12% |
54.93% |
59.14% |
57.87% |
47.55% |
Preferred Equity to Total Capital |
|
1.56% |
1.52% |
1.51% |
1.47% |
1.50% |
3.29% |
3.14% |
3.11% |
2.97% |
3.09% |
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 |
|
29.83% |
29.27% |
27.75% |
27.55% |
30.07% |
30.59% |
36.72% |
37.76% |
37.06% |
49.36% |
Debt to EBITDA |
|
7.62 |
7.04 |
7.46 |
7.50 |
6.68 |
13.28 |
2.80 |
3.44 |
5.88 |
2.73 |
Net Debt to EBITDA |
|
4.63 |
3.72 |
3.66 |
3.33 |
4.87 |
4.78 |
1.23 |
1.92 |
2.65 |
1.30 |
Long-Term Debt to EBITDA |
|
7.62 |
7.04 |
7.46 |
7.50 |
6.68 |
13.28 |
2.56 |
3.44 |
5.67 |
2.73 |
Debt to NOPAT |
|
10.73 |
10.63 |
12.54 |
9.93 |
8.69 |
18.62 |
3.75 |
4.66 |
7.63 |
3.58 |
Net Debt to NOPAT |
|
6.52 |
5.61 |
6.16 |
4.41 |
6.34 |
6.71 |
1.65 |
2.60 |
3.43 |
1.71 |
Long-Term Debt to NOPAT |
|
10.73 |
10.63 |
12.54 |
9.93 |
8.69 |
18.62 |
3.43 |
4.66 |
7.36 |
3.58 |
Noncontrolling Interest Sharing Ratio |
|
5.00% |
4.96% |
5.06% |
5.11% |
4.90% |
7.12% |
8.69% |
7.74% |
7.51% |
6.57% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
163 |
1,552 |
1,647 |
1,602 |
3,755 |
6,576 |
3,878 |
3,948 |
1,233 |
5,922 |
Operating Cash Flow to CapEx |
|
2,307.78% |
2,472.07% |
2,388.99% |
2,043.70% |
2,181.69% |
2,373.95% |
3,102.58% |
3,145.37% |
2,826.07% |
4,031.10% |
Free Cash Flow to Firm to Interest Expense |
|
0.13 |
1.11 |
1.00 |
0.75 |
1.48 |
3.53 |
3.42 |
2.12 |
0.26 |
1.03 |
Operating Cash Flow to Interest Expense |
|
3.05 |
3.17 |
3.16 |
2.43 |
2.45 |
3.32 |
5.31 |
3.83 |
1.80 |
1.47 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.92 |
3.04 |
3.03 |
2.31 |
2.34 |
3.18 |
5.14 |
3.71 |
1.74 |
1.44 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.10 |
0.11 |
0.11 |
0.11 |
0.12 |
Fixed Asset Turnover |
|
12.33 |
12.75 |
12.70 |
12.16 |
11.50 |
10.64 |
11.95 |
13.31 |
15.09 |
16.56 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
35,925 |
36,766 |
37,218 |
38,358 |
37,560 |
32,125 |
33,635 |
34,003 |
35,566 |
34,179 |
Invested Capital Turnover |
|
0.24 |
0.25 |
0.27 |
0.28 |
0.30 |
0.32 |
0.37 |
0.39 |
0.45 |
0.51 |
Increase / (Decrease) in Invested Capital |
|
2,134 |
841 |
452 |
1,140 |
-798 |
-5,435 |
1,510 |
368 |
1,563 |
-1,387 |
Enterprise Value (EV) |
|
34,669 |
38,244 |
38,439 |
30,241 |
43,423 |
34,684 |
41,530 |
37,632 |
38,098 |
52,180 |
Market Capitalization |
|
19,130 |
24,250 |
24,937 |
17,595 |
24,123 |
25,976 |
31,579 |
25,365 |
27,439 |
43,370 |
Book Value per Share |
|
$25.07 |
$27.29 |
$27.62 |
$31.45 |
$36.04 |
$32.07 |
$42.15 |
$46.99 |
$52.70 |
$67.15 |
Tangible Book Value per Share |
|
$24.08 |
$26.22 |
$26.50 |
$30.21 |
$34.73 |
$30.92 |
$41.28 |
$46.06 |
$51.68 |
$66.14 |
Total Capital |
|
35,925 |
36,766 |
37,218 |
38,358 |
37,560 |
32,125 |
33,635 |
34,003 |
35,566 |
34,179 |
Total Debt |
|
24,650 |
25,443 |
26,326 |
27,228 |
25,701 |
21,241 |
20,227 |
20,108 |
21,331 |
16,253 |
Total Long-Term Debt |
|
24,650 |
25,443 |
26,326 |
27,228 |
25,701 |
21,241 |
18,477 |
20,108 |
20,581 |
16,253 |
Net Debt |
|
14,979 |
13,434 |
12,939 |
12,083 |
18,737 |
7,652 |
8,895 |
11,211 |
9,603 |
7,754 |
Capital Expenditures (CapEx) |
|
167 |
179 |
218 |
254 |
284 |
261 |
194 |
227 |
303 |
209 |
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) |
|
24,650 |
25,443 |
26,326 |
27,228 |
25,701 |
21,241 |
20,227 |
20,108 |
21,331 |
16,253 |
Total Depreciation and Amortization (D&A) |
|
-41 |
-44 |
-6.00 |
32 |
15 |
165 |
236 |
196 |
-10 |
-125 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$5.14 |
$5.77 |
$5.43 |
$0.00 |
$9.09 |
$3.60 |
$17.85 |
$15.52 |
$0.00 |
$17.72 |
Adjusted Weighted Average Basic Shares Outstanding |
|
414.20M |
385.53M |
354.76M |
0.00 |
308.34M |
306.69M |
284.90M |
261.93M |
0.00 |
251.60M |
Adjusted Diluted Earnings per Share |
|
$5.13 |
$5.77 |
$5.42 |
$0.00 |
$9.08 |
$3.60 |
$17.83 |
$15.50 |
$0.00 |
$17.72 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
414.20M |
385.53M |
354.76M |
0.00 |
308.34M |
306.69M |
284.90M |
261.93M |
0.00 |
251.60M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$9.09 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
414.20M |
385.53M |
354.76M |
0.00 |
308.34M |
306.69M |
284.90M |
261.93M |
0.00 |
251.60M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
2,297 |
2,393 |
2,099 |
2,742 |
2,957 |
1,141 |
5,388 |
4,316 |
2,796 |
4,535 |
Normalized NOPAT Margin |
|
27.33% |
26.30% |
21.21% |
25.60% |
25.81% |
10.29% |
44.87% |
32.66% |
17.70% |
25.32% |
Pre Tax Income Margin |
|
42.98% |
40.18% |
35.74% |
33.59% |
33.47% |
12.94% |
58.17% |
42.68% |
23.03% |
33.91% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.59 |
2.62 |
2.15 |
1.68 |
1.52 |
0.77 |
6.16 |
3.02 |
0.77 |
1.06 |
NOPAT to Interest Expense |
|
1.82 |
1.71 |
1.27 |
1.28 |
1.17 |
0.61 |
4.75 |
2.31 |
0.59 |
0.79 |
EBIT Less CapEx to Interest Expense |
|
2.46 |
2.49 |
2.01 |
1.56 |
1.40 |
0.63 |
5.99 |
2.90 |
0.70 |
1.02 |
NOPAT Less CapEx to Interest Expense |
|
1.69 |
1.58 |
1.14 |
1.16 |
1.06 |
0.47 |
4.58 |
2.19 |
0.53 |
0.76 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
22.42% |
21.48% |
25.11% |
20.13% |
19.38% |
50.48% |
11.80% |
16.29% |
26.90% |
17.00% |
Augmented Payout Ratio |
|
97.08% |
101.21% |
124.25% |
95.44% |
79.17% |
80.98% |
53.75% |
70.95% |
96.21% |
18.83% |
Quarterly Metrics And Ratios for Discover Financial Services
This table displays calculated financial ratios and metrics derived from Discover Financial Services' 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 |
|
24.88% |
112.08% |
28.39% |
389.35% |
16.12% |
-30.99% |
11.65% |
17.53% |
10.58% |
13.85% |
2.19% |
EBITDA Growth |
|
-6.47% |
175.58% |
-24.75% |
224.97% |
-45.59% |
-87.77% |
-13.68% |
75.71% |
58.63% |
259.47% |
23.99% |
EBIT Growth |
|
-5.35% |
187.20% |
-23.30% |
217.19% |
-42.65% |
-86.87% |
-9.83% |
78.91% |
56.64% |
252.38% |
29.04% |
NOPAT Growth |
|
-7.15% |
-4.77% |
-23.11% |
-19.40% |
-42.15% |
-61.80% |
-10.89% |
71.32% |
48.46% |
252.73% |
29.73% |
Net Income Growth |
|
-7.15% |
-4.77% |
-23.11% |
-19.40% |
-42.15% |
-61.80% |
-10.89% |
71.32% |
48.46% |
252.73% |
29.73% |
EPS Growth |
|
0.57% |
0.57% |
-17.06% |
-11.20% |
-37.92% |
-57.39% |
-7.14% |
72.78% |
50.23% |
241.33% |
30.77% |
Operating Cash Flow Growth |
|
-0.12% |
62.07% |
3.29% |
-6.51% |
47.56% |
32.23% |
2.90% |
71.07% |
-15.28% |
-31.15% |
15.68% |
Free Cash Flow Firm Growth |
|
-113.80% |
217.06% |
-124.93% |
504.80% |
180.55% |
-302.88% |
-89.56% |
-0.40% |
-152.97% |
323.73% |
251.32% |
Invested Capital Growth |
|
8.45% |
1.09% |
6.26% |
1.13% |
-2.21% |
4.60% |
8.21% |
2.99% |
4.70% |
-3.90% |
-4.68% |
Revenue Q/Q Growth |
|
339.54% |
74.65% |
-39.26% |
3.18% |
4.30% |
3.80% |
-0.60% |
7.79% |
-1.87% |
6.87% |
-10.67% |
EBITDA Q/Q Growth |
|
247.79% |
170.36% |
-66.61% |
-9.37% |
-35.66% |
-39.22% |
131.36% |
441.11% |
-41.91% |
37.72% |
-17.03% |
EBIT Q/Q Growth |
|
234.99% |
177.24% |
-66.96% |
-8.35% |
-33.94% |
-36.53% |
123.35% |
410.15% |
-42.16% |
42.79% |
-15.16% |
NOPAT Q/Q Growth |
|
-8.16% |
-5.43% |
-6.00% |
-8.16% |
-34.08% |
-37.54% |
123.95% |
394.48% |
-42.88% |
48.39% |
-14.48% |
Net Income Q/Q Growth |
|
-8.16% |
-5.43% |
-6.00% |
-8.16% |
-34.08% |
-37.54% |
123.95% |
394.48% |
-42.88% |
48.39% |
-14.48% |
EPS Q/Q Growth |
|
-9.41% |
-1.12% |
-6.17% |
-1.69% |
-36.68% |
-32.13% |
109.68% |
448.18% |
-44.94% |
54.22% |
-16.99% |
Operating Cash Flow Q/Q Growth |
|
0.43% |
34.34% |
-17.66% |
-15.86% |
58.53% |
20.39% |
-35.92% |
39.88% |
-21.49% |
-2.17% |
7.68% |
Free Cash Flow Firm Q/Q Growth |
|
-1,236.80% |
135.31% |
-581.41% |
153.55% |
166.01% |
-188.93% |
-36.85% |
120.92% |
-241.47% |
475.60% |
2.61% |
Invested Capital Q/Q Growth |
|
2.12% |
-1.33% |
-5.73% |
5.09% |
-1.26% |
5.53% |
-2.80% |
-0.13% |
0.38% |
-3.14% |
-1.98% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
39.59% |
61.28% |
33.95% |
30.07% |
18.55% |
10.86% |
26.25% |
44.95% |
26.61% |
34.29% |
31.85% |
EBIT Margin |
|
38.26% |
60.74% |
33.31% |
29.84% |
18.90% |
11.56% |
26.90% |
45.42% |
26.77% |
35.76% |
33.97% |
Profit (Net Income) Margin |
|
29.21% |
15.82% |
25.63% |
23.03% |
14.55% |
8.76% |
20.46% |
33.56% |
19.54% |
27.13% |
25.97% |
Tax Burden Percent |
|
76.34% |
76.33% |
76.95% |
77.17% |
77.00% |
75.78% |
76.05% |
73.90% |
72.99% |
75.85% |
76.45% |
Interest Burden Percent |
|
100.00% |
34.11% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
23.66% |
23.67% |
23.05% |
22.83% |
23.00% |
24.22% |
23.95% |
26.10% |
27.01% |
24.15% |
23.55% |
Return on Invested Capital (ROIC) |
|
8.90% |
6.18% |
11.48% |
11.67% |
7.54% |
3.98% |
9.86% |
16.47% |
9.82% |
13.93% |
13.62% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.90% |
6.18% |
11.48% |
11.67% |
7.54% |
3.98% |
9.86% |
16.47% |
9.82% |
13.93% |
13.62% |
Return on Net Nonoperating Assets (RNNOA) |
|
12.50% |
9.13% |
14.60% |
17.01% |
10.49% |
5.86% |
13.14% |
21.74% |
11.79% |
16.28% |
14.18% |
Return on Equity (ROE) |
|
21.41% |
15.31% |
26.08% |
28.69% |
18.03% |
9.83% |
23.00% |
38.22% |
21.60% |
30.21% |
27.80% |
Cash Return on Invested Capital (CROIC) |
|
5.26% |
11.67% |
6.90% |
10.32% |
12.17% |
3.54% |
0.50% |
5.47% |
5.88% |
16.98% |
18.74% |
Operating Return on Assets (OROA) |
|
3.35% |
6.63% |
3.91% |
4.06% |
2.52% |
1.29% |
3.07% |
5.35% |
3.14% |
4.28% |
4.07% |
Return on Assets (ROA) |
|
2.56% |
1.73% |
3.01% |
3.14% |
1.94% |
0.98% |
2.33% |
3.95% |
2.30% |
3.25% |
3.11% |
Return on Common Equity (ROCE) |
|
19.77% |
14.13% |
24.09% |
26.49% |
16.70% |
9.09% |
21.32% |
35.52% |
20.15% |
28.23% |
26.05% |
Return on Equity Simple (ROE_SIMPLE) |
|
30.97% |
0.00% |
28.55% |
28.05% |
23.80% |
0.00% |
19.33% |
18.20% |
21.10% |
0.00% |
25.25% |
Net Operating Profit after Tax (NOPAT) |
|
1,013 |
958 |
955 |
889 |
586 |
366 |
851 |
1,523 |
870 |
1,291 |
1,104 |
NOPAT Margin |
|
29.21% |
15.82% |
25.63% |
23.03% |
14.55% |
8.76% |
20.46% |
33.56% |
19.54% |
27.13% |
25.97% |
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 |
|
28.06% |
17.78% |
27.56% |
26.57% |
25.55% |
29.02% |
26.54% |
24.37% |
26.68% |
27.82% |
27.88% |
Operating Expenses to Revenue |
|
39.45% |
24.68% |
37.12% |
36.36% |
38.84% |
42.78% |
37.12% |
38.30% |
40.15% |
38.98% |
36.77% |
Earnings before Interest and Taxes (EBIT) |
|
1,327 |
3,679 |
1,241 |
1,152 |
761 |
483 |
1,119 |
2,061 |
1,192 |
1,702 |
1,444 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,373 |
3,712 |
1,265 |
1,161 |
747 |
454 |
1,092 |
2,040 |
1,185 |
1,632 |
1,354 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.81 |
1.98 |
1.87 |
2.24 |
1.60 |
2.08 |
2.37 |
2.17 |
2.19 |
2.57 |
2.40 |
Price to Tangible Book Value (P/TBV) |
|
1.85 |
2.02 |
1.91 |
2.28 |
1.63 |
2.12 |
2.42 |
2.21 |
2.22 |
2.61 |
2.43 |
Price to Revenue (P/Rev) |
|
2.38 |
1.92 |
1.76 |
1.66 |
1.19 |
1.74 |
1.98 |
1.91 |
2.02 |
2.42 |
2.39 |
Price to Earnings (P/E) |
|
5.53 |
6.00 |
6.20 |
7.53 |
6.37 |
10.11 |
11.73 |
11.46 |
9.95 |
9.75 |
9.13 |
Dividend Yield |
|
2.50% |
2.48% |
2.54% |
2.22% |
3.09% |
2.46% |
2.17% |
2.16% |
2.00% |
1.62% |
1.64% |
Earnings Yield |
|
18.07% |
16.67% |
16.13% |
13.28% |
15.69% |
9.89% |
8.53% |
8.73% |
10.05% |
10.25% |
10.95% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.97 |
1.11 |
1.04 |
1.21 |
0.96 |
1.07 |
1.12 |
1.19 |
1.23 |
1.53 |
1.36 |
Enterprise Value to Revenue (EV/Rev) |
|
3.31 |
2.85 |
2.40 |
2.40 |
1.83 |
2.41 |
2.42 |
2.46 |
2.51 |
2.91 |
2.54 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
9.39 |
6.45 |
6.16 |
5.43 |
4.70 |
10.50 |
10.81 |
11.02 |
9.12 |
8.77 |
7.36 |
Enterprise Value to EBIT (EV/EBIT) |
|
10.04 |
6.67 |
6.34 |
5.51 |
4.73 |
10.48 |
10.63 |
10.76 |
8.96 |
8.59 |
7.14 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
7.54 |
8.72 |
8.28 |
10.63 |
9.54 |
13.63 |
13.89 |
14.34 |
12.05 |
11.51 |
9.55 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.29 |
5.27 |
4.70 |
5.82 |
4.11 |
4.45 |
4.57 |
4.31 |
4.67 |
6.19 |
5.25 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
19.17 |
9.53 |
15.57 |
11.79 |
7.79 |
30.90 |
233.03 |
22.05 |
21.46 |
8.81 |
7.11 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.41 |
1.45 |
1.27 |
1.46 |
1.37 |
1.50 |
1.40 |
1.20 |
1.06 |
0.91 |
0.77 |
Long-Term Debt to Equity |
|
1.41 |
1.45 |
1.27 |
1.46 |
1.37 |
1.45 |
1.40 |
1.20 |
1.02 |
0.91 |
0.77 |
Financial Leverage |
|
1.40 |
1.48 |
1.27 |
1.46 |
1.39 |
1.47 |
1.33 |
1.32 |
1.20 |
1.17 |
1.04 |
Leverage Ratio |
|
8.36 |
8.87 |
8.67 |
9.15 |
9.30 |
10.08 |
9.86 |
9.68 |
9.41 |
9.31 |
8.94 |
Compound Leverage Factor |
|
8.36 |
3.02 |
8.67 |
9.15 |
9.30 |
10.08 |
9.86 |
9.68 |
9.41 |
9.31 |
8.94 |
Debt to Total Capital |
|
58.55% |
59.14% |
55.92% |
59.40% |
57.76% |
59.98% |
58.26% |
54.45% |
51.51% |
47.55% |
43.40% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.11% |
0.00% |
0.00% |
2.13% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
58.55% |
59.14% |
55.92% |
59.40% |
57.76% |
57.87% |
58.26% |
54.45% |
49.39% |
47.55% |
43.40% |
Preferred Equity to Total Capital |
|
3.06% |
3.11% |
3.25% |
3.09% |
3.13% |
2.97% |
3.00% |
3.00% |
2.99% |
3.09% |
3.15% |
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 |
|
38.39% |
37.76% |
40.82% |
37.50% |
39.11% |
37.06% |
38.74% |
42.54% |
45.49% |
49.36% |
53.45% |
Debt to EBITDA |
|
5.68 |
3.44 |
3.30 |
2.67 |
2.83 |
5.88 |
5.62 |
5.05 |
3.81 |
2.73 |
2.34 |
Net Debt to EBITDA |
|
2.34 |
1.92 |
1.46 |
1.53 |
1.49 |
2.65 |
1.66 |
2.17 |
1.54 |
1.30 |
0.27 |
Long-Term Debt to EBITDA |
|
5.68 |
3.44 |
3.30 |
2.67 |
2.83 |
5.67 |
5.62 |
5.05 |
3.65 |
2.73 |
2.34 |
Debt to NOPAT |
|
4.56 |
4.66 |
4.44 |
5.22 |
5.75 |
7.63 |
7.22 |
6.57 |
5.04 |
3.58 |
3.04 |
Net Debt to NOPAT |
|
1.88 |
2.60 |
1.96 |
2.99 |
3.02 |
3.43 |
2.13 |
2.83 |
2.04 |
1.71 |
0.36 |
Long-Term Debt to NOPAT |
|
4.56 |
4.66 |
4.44 |
5.22 |
5.75 |
7.36 |
7.22 |
6.57 |
4.83 |
3.58 |
3.04 |
Noncontrolling Interest Sharing Ratio |
|
7.67% |
7.74% |
7.61% |
7.65% |
7.40% |
7.51% |
7.29% |
7.07% |
6.74% |
6.57% |
6.28% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,671 |
590 |
-958 |
506 |
1,346 |
-1,197 |
-1,816 |
504 |
-713 |
2,678 |
2,748 |
Operating Cash Flow to CapEx |
|
2,049.37% |
3,750.00% |
2,356.58% |
1,837.80% |
3,102.60% |
4,229.41% |
2,595.77% |
3,966.15% |
2,933.33% |
3,142.86% |
3,331.25% |
Free Cash Flow to Firm to Interest Expense |
|
-3.25 |
0.75 |
-1.01 |
0.45 |
1.05 |
-0.86 |
-1.24 |
0.35 |
-0.49 |
1.97 |
2.21 |
Operating Cash Flow to Interest Expense |
|
3.15 |
2.76 |
1.90 |
1.35 |
1.85 |
2.05 |
1.26 |
1.78 |
1.39 |
1.46 |
1.72 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.00 |
2.68 |
1.81 |
1.28 |
1.80 |
2.01 |
1.21 |
1.74 |
1.34 |
1.41 |
1.66 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.09 |
0.11 |
0.12 |
0.14 |
0.13 |
0.11 |
0.11 |
0.12 |
0.12 |
0.12 |
0.12 |
Fixed Asset Turnover |
|
10.08 |
13.31 |
14.01 |
16.89 |
16.84 |
15.09 |
15.24 |
15.89 |
15.98 |
16.56 |
16.46 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
34,463 |
34,003 |
32,478 |
34,132 |
33,703 |
35,566 |
35,145 |
35,151 |
35,286 |
34,179 |
33,501 |
Invested Capital Turnover |
|
0.30 |
0.39 |
0.45 |
0.51 |
0.52 |
0.45 |
0.48 |
0.49 |
0.50 |
0.51 |
0.52 |
Increase / (Decrease) in Invested Capital |
|
2,684 |
368 |
1,913 |
383 |
-760 |
1,563 |
2,667 |
1,019 |
1,583 |
-1,387 |
-1,644 |
Enterprise Value (EV) |
|
33,371 |
37,632 |
33,845 |
41,297 |
32,331 |
38,098 |
39,382 |
41,777 |
43,490 |
52,180 |
45,708 |
Market Capitalization |
|
24,008 |
25,365 |
24,789 |
28,609 |
21,041 |
27,439 |
32,294 |
32,477 |
35,080 |
43,370 |
42,949 |
Book Value per Share |
|
$48.43 |
$46.99 |
$50.62 |
$50.40 |
$52.73 |
$52.70 |
$54.33 |
$59.67 |
$63.94 |
$67.15 |
$71.16 |
Tangible Book Value per Share |
|
$47.50 |
$46.06 |
$49.65 |
$49.40 |
$51.71 |
$51.68 |
$53.31 |
$58.66 |
$62.92 |
$66.14 |
$70.14 |
Total Capital |
|
34,463 |
34,003 |
32,478 |
34,132 |
33,703 |
35,566 |
35,145 |
35,151 |
35,286 |
34,179 |
33,501 |
Total Debt |
|
20,177 |
20,108 |
18,163 |
20,276 |
19,467 |
21,331 |
20,475 |
19,141 |
18,177 |
16,253 |
14,538 |
Total Long-Term Debt |
|
20,177 |
20,108 |
18,163 |
20,276 |
19,467 |
20,581 |
20,475 |
19,141 |
17,427 |
16,253 |
14,538 |
Net Debt |
|
8,307 |
11,211 |
8,000 |
11,632 |
10,234 |
9,603 |
6,032 |
8,244 |
7,354 |
7,754 |
1,703 |
Capital Expenditures (CapEx) |
|
79 |
58 |
76 |
82 |
77 |
68 |
71 |
65 |
69 |
63 |
64 |
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) |
|
20,177 |
20,108 |
18,163 |
20,276 |
19,467 |
21,331 |
20,475 |
19,141 |
18,177 |
16,253 |
14,538 |
Total Depreciation and Amortization (D&A) |
|
46 |
33 |
24 |
9.00 |
-14 |
-29 |
-27 |
-21 |
-7.00 |
-70 |
-90 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.54 |
$3.52 |
$3.58 |
$3.54 |
$2.59 |
$1.51 |
$3.25 |
$6.04 |
$3.32 |
$5.11 |
$4.25 |
Adjusted Weighted Average Basic Shares Outstanding |
|
273.23M |
261.93M |
253.95M |
249.95M |
250.06M |
250.56M |
250.60M |
251.07M |
251.23M |
251.60M |
251.65M |
Adjusted Diluted Earnings per Share |
|
$3.54 |
$3.52 |
$3.58 |
$3.54 |
$2.59 |
$1.50 |
$3.25 |
$6.03 |
$3.32 |
$5.12 |
$4.25 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
273.23M |
261.93M |
253.95M |
249.95M |
250.06M |
250.56M |
250.60M |
251.07M |
251.23M |
251.60M |
251.65M |
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 |
|
273.23M |
261.93M |
253.95M |
249.95M |
250.06M |
250.56M |
250.60M |
251.07M |
251.23M |
251.60M |
251.65M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,013 |
958 |
955 |
889 |
586 |
366 |
851 |
1,523 |
870 |
1,291 |
1,104 |
Normalized NOPAT Margin |
|
29.21% |
15.82% |
25.63% |
23.03% |
14.55% |
8.76% |
20.46% |
33.56% |
19.54% |
27.13% |
25.97% |
Pre Tax Income Margin |
|
38.26% |
20.72% |
33.31% |
29.84% |
18.90% |
11.56% |
26.90% |
45.42% |
26.77% |
35.76% |
33.97% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.58 |
4.66 |
1.31 |
1.04 |
0.59 |
0.35 |
0.77 |
1.42 |
0.82 |
1.25 |
1.16 |
NOPAT to Interest Expense |
|
1.97 |
1.21 |
1.01 |
0.80 |
0.46 |
0.26 |
0.58 |
1.05 |
0.60 |
0.95 |
0.89 |
EBIT Less CapEx to Interest Expense |
|
2.43 |
4.59 |
1.23 |
0.96 |
0.53 |
0.30 |
0.72 |
1.38 |
0.77 |
1.21 |
1.11 |
NOPAT Less CapEx to Interest Expense |
|
1.82 |
1.14 |
0.93 |
0.73 |
0.40 |
0.21 |
0.53 |
1.01 |
0.55 |
0.90 |
0.84 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
15.50% |
16.29% |
17.57% |
18.71% |
21.81% |
26.90% |
27.19% |
26.49% |
21.36% |
17.00% |
16.10% |
Augmented Payout Ratio |
|
72.68% |
70.95% |
82.33% |
89.40% |
96.75% |
96.21% |
53.07% |
28.52% |
23.10% |
18.83% |
17.86% |
Key Financial Trends
Discover Financial Services (DFS) has shown mixed financial trends over the past several quarters and years. Let's break down the main points from the analysis of the last four years.
- In Q1 2025, DFS reported net income attributable to common shareholders of $1.069 billion, translating to a basic and diluted EPS of $4.25, indicating solid profitability.
- DFS’s net interest income, a core revenue driver, was strong at $3.558 billion in Q1 2025, though slightly down from previous quarters.
- Non-interest income remains an important contributor, with $693 million reported for Q1 2025, demonstrating diversification beyond interest earnings.
- The company continues to generate strong operating cash flows, with $2.132 billion net cash from continuing operating activities in Q1 2025, supporting financial flexibility.
- Q1 2025 balance sheet showed a healthy increase in cash and due from banks ($11.865 billion) compared to Q4 2024 ($8.474 billion), providing liquidity cushion.
- Total assets and equity have shown steady growth, with total assets of $147.9 billion and total equity of $18.96 billion in Q1 2025, indicating good capital expansion.
- Provision for credit losses increased mildly in early 2025 ($1.244 billion in Q1) compared to end of 2024, reflecting prudent risk management amid economic uncertainties.
- Deposits have increased moderately, with net change in deposits at $1.173 billion in Q1 2025, supporting funding stability.
- Non-interest expenses remain high and slightly rising, totaling $1.563 billion in Q1 2025, notably including salaries, occupancy, marketing and other operating expenses which can pressure margins.
- Interest expense on deposits and debt are significant, reaching $1.243 billion in Q1 2025, and long-term debt interest costs remain elevated, which could impact net income if rates rise.
Trend Summary:
Discover Financial Services has maintained profitability and revenue growth over the past four years, with strong net interest income and diversified non-interest income streams. The company has expanded assets and maintained healthy liquidity. However, rising credit loss provisions and elevated operating expenses could challenge margins going forward. Management's handling of costs and credit risks will be crucial. Continued growth in deposits and solid operating cash flow are positive signs for sustaining business.
Overall, DFS presents a financially sound position with ongoing growth, but investors should watch expense management and credit loss trends closely in the coming quarters.
10/14/25 04:03 AM ETAI Generated. May Contain Errors.