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 (NYSE: DFS) has shown notable financial trends over the last four years through its quarterly results up to Q1 2025. Here are the key insights from an analysis of its income statements, balance sheets, and cash flow statements:
- Consistent Revenue Generation: Total revenue has generally increased from around $3.7 billion in Q1 2023 to approximately $4.25 billion in Q1 2025, showing steady growth in both interest and non-interest income.
- Improvement in Net Interest Income: Net interest income remains strong, with $3.56 billion in Q1 2023 increasing to $3.56 - $3.63 billion range in recent quarters, indicating effective interest earning assets management.
- Stable Dividend Payout: Consistent quarterly cash dividends have been maintained at approximately $0.60 to $0.70 per common share, demonstrating a commitment to returning capital to shareholders.
- Healthy Operating Cash Flow: Cash flow from operating activities has been strong, reaching over $2.1 billion in Q1 2025, indicating robust operational cash generation.
- Increasing Equity Base: Total common equity has been on an upward trajectory, reflecting a stronger capital base; for example, common equity rose from about $13.3 billion in early 2023 to $17.9 billion by Q1 2025.
- Fluctuating Provision for Credit Losses: Credit loss provisions have varied significantly quarter to quarter, from $739 million in Q2 2024 to $1.24 billion in Q1 2025, which may reflect changes in credit risk outlook or loan portfolio performance.
- Non-Interest Expenses Gradually Increasing: Expenses such as salaries, occupancy, and marketing have generally risen, which may impact margins if revenue growth slows but also may support future growth initiatives.
- Balance Sheet Size Stability: Total assets have hovered around $140 billion to $147 billion over recent quarters, indicating relative stability in asset growth.
- Variability in Investment Securities Activity: Purchases and sales of investment securities fluctuate widely quarter to quarter, influencing investing cash flows and indicating active portfolio management.
- Decline in Net Income Growth: Net income has experienced some volatility; for instance, from $958 million in Q4 2022 to $1.1 billion in Q1 2025, but with some quarters showing declines vs. expectations or prior periods.
- Increasing Interest Expense on Deposits and Debt: Interest expenses have increased, reaching $1.05 billion on deposits in Q1 2025, which may pressure net interest margins amid rising borrowing costs.
Summary: Discover Financial Services demonstrates steady revenue and equity growth with solid operating cash flows confirming financial stability. However, the variability in credit loss provisions and growing interest expenses highlight ongoing risk factors that investors should monitor. The company’s consistent dividend policy and improving equity base are positives for shareholder value, while managing expense growth and credit risks remain important for maintaining profitability momentum.
09/14/25 05:02 AM ETAI Generated. May Contain Errors.