Annual Income Statements for OneMain
This table shows OneMain's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for OneMain
This table shows OneMain's 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 |
|
185 |
176 |
179 |
103 |
194 |
165 |
155 |
71 |
157 |
126 |
213 |
Consolidated Net Income / (Loss) |
|
185 |
176 |
179 |
103 |
194 |
165 |
155 |
71 |
157 |
126 |
213 |
Net Income / (Loss) Continuing Operations |
|
185 |
176 |
179 |
103 |
194 |
165 |
155 |
71 |
157 |
126 |
213 |
Total Pre-Tax Income |
|
246 |
232 |
235 |
138 |
246 |
221 |
204 |
92 |
207 |
164 |
275 |
Total Revenue |
|
1,065 |
1,060 |
1,032 |
1,058 |
1,085 |
1,105 |
1,076 |
1,096 |
1,163 |
1,168 |
1,184 |
Net Interest Income / (Expense) |
|
895 |
891 |
855 |
873 |
900 |
917 |
896 |
922 |
981 |
1,009 |
996 |
Total Interest Income |
|
1,118 |
1,122 |
1,094 |
1,117 |
1,167 |
1,186 |
1,173 |
1,219 |
1,282 |
1,319 |
1,308 |
Total Interest Expense |
|
223 |
231 |
239 |
244 |
267 |
269 |
277 |
297 |
301 |
310 |
312 |
Long-Term Debt Interest Expense |
|
223 |
231 |
239 |
244 |
267 |
269 |
277 |
297 |
301 |
310 |
312 |
Total Non-Interest Income |
|
170 |
169 |
177 |
185 |
185 |
188 |
180 |
174 |
182 |
159 |
188 |
Service Charges on Deposit Accounts |
|
111 |
112 |
111 |
112 |
113 |
112 |
112 |
111 |
111 |
111 |
110 |
Other Service Charges |
|
24 |
24 |
24 |
33 |
29 |
33 |
30 |
39 |
42 |
42 |
41 |
Net Realized & Unrealized Capital Gains on Investments |
|
19 |
12 |
17 |
13 |
11 |
11 |
6.00 |
-6.00 |
5.00 |
-16 |
11 |
Investment Banking Income |
|
16 |
21 |
25 |
27 |
32 |
32 |
32 |
30 |
24 |
22 |
26 |
Provision for Credit Losses |
|
421 |
404 |
385 |
479 |
410 |
447 |
431 |
575 |
512 |
522 |
456 |
Total Non-Interest Expense |
|
398 |
424 |
412 |
441 |
429 |
437 |
441 |
429 |
444 |
482 |
453 |
Salaries and Employee Benefits |
|
212 |
214 |
212 |
219 |
217 |
207 |
224 |
206 |
220 |
229 |
218 |
Property & Liability Insurance Claims |
|
35 |
39 |
47 |
44 |
48 |
50 |
50 |
47 |
43 |
49 |
49 |
Other Operating Expenses |
|
151 |
171 |
153 |
178 |
164 |
180 |
167 |
176 |
181 |
204 |
186 |
Income Tax Expense |
|
61 |
56 |
56 |
35 |
52 |
56 |
49 |
21 |
50 |
38 |
62 |
Basic Earnings per Share |
|
$1.50 |
$1.47 |
$1.48 |
$0.85 |
$1.61 |
$1.39 |
$1.29 |
$0.59 |
$1.32 |
$1.06 |
$1.79 |
Weighted Average Basic Shares Outstanding |
|
123.35M |
124.18M |
120.77M |
120.54M |
120.41M |
120.38M |
119.83M |
119.79M |
119.67M |
119.66M |
119.40M |
Diluted Earnings per Share |
|
$1.49 |
$1.47 |
$1.48 |
$0.85 |
$1.61 |
$1.38 |
$1.29 |
$0.59 |
$1.31 |
$1.05 |
$1.78 |
Weighted Average Diluted Shares Outstanding |
|
123.57M |
124.42M |
120.97M |
120.65M |
120.75M |
120.63M |
120.24M |
120.19M |
120.12M |
120.12M |
119.97M |
Weighted Average Basic & Diluted Shares Outstanding |
|
132.37M |
130.97M |
130.75M |
130.58M |
130.06M |
129.93M |
129.97M |
129.93M |
129.51M |
129.53M |
129.13M |
Cash Dividends to Common per Share |
|
$0.95 |
- |
$1.00 |
$1.00 |
$1.00 |
- |
$1.00 |
$1.04 |
$1.04 |
- |
$1.04 |
Annual Cash Flow Statements for OneMain
This table details how cash moves in and out of OneMain's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
518 |
-468 |
338 |
-307 |
454 |
1,091 |
-1,706 |
-58 |
589 |
-406 |
Net Cash From Operating Activities |
|
741 |
1,322 |
1,555 |
2,046 |
2,362 |
2,212 |
2,247 |
2,387 |
2,519 |
2,699 |
Net Cash From Continuing Operating Activities |
|
741 |
1,322 |
1,555 |
2,046 |
2,362 |
2,212 |
2,247 |
2,387 |
2,519 |
2,699 |
Net Income / (Loss) Continuing Operations |
|
-93 |
243 |
183 |
447 |
855 |
730 |
1,314 |
872 |
641 |
509 |
Consolidated Net Income / (Loss) |
|
-93 |
243 |
183 |
447 |
855 |
730 |
1,314 |
872 |
641 |
509 |
Provision For Loan Losses |
|
716 |
932 |
955 |
1,048 |
1,129 |
1,319 |
593 |
1,402 |
1,721 |
2,040 |
Depreciation Expense |
|
198 |
521 |
328 |
289 |
271 |
264 |
264 |
262 |
257 |
277 |
Non-Cash Adjustments to Reconcile Net Income |
|
-182 |
-255 |
72 |
176 |
40 |
17 |
171 |
-4.00 |
-4.00 |
21 |
Changes in Operating Assets and Liabilities, net |
|
102 |
-119 |
17 |
86 |
67 |
-118 |
-95 |
-145 |
-96 |
-148 |
Net Cash From Investing Activities |
|
-2,186 |
-106 |
-2,192 |
-2,397 |
-3,429 |
-751 |
-2,143 |
-2,119 |
-2,862 |
-3,266 |
Net Cash From Continuing Investing Activities |
|
-2,186 |
-106 |
-2,192 |
-2,397 |
-3,429 |
-751 |
-2,143 |
-2,119 |
-2,862 |
-3,266 |
Purchase of Investment Securities |
|
-6,600 |
-1,985 |
-2,949 |
-3,096 |
-4,034 |
-1,771 |
-3,808 |
-3,386 |
-3,832 |
-4,232 |
Sale and/or Maturity of Investments |
|
4,414 |
1,856 |
757 |
699 |
605 |
1,020 |
1,665 |
1,267 |
970 |
966 |
Net Cash From Financing Activities |
|
1,964 |
-1,685 |
975 |
44 |
1,521 |
-370 |
-1,810 |
-326 |
932 |
161 |
Net Cash From Continuing Financing Activities |
|
1,964 |
-1,685 |
965 |
44 |
1,521 |
-370 |
-1,810 |
-326 |
932 |
161 |
Issuance of Debt |
|
3,027 |
6,660 |
5,427 |
5,525 |
5,895 |
7,279 |
3,759 |
5,618 |
4,819 |
4,388 |
Issuance of Common Equity |
|
976 |
- |
- |
- |
- |
0.00 |
0.00 |
2.00 |
3.00 |
4.00 |
Repayment of Debt |
|
-1,960 |
-8,320 |
-4,447 |
-5,471 |
-3,961 |
-6,792 |
-3,921 |
-5,149 |
-3,328 |
-3,687 |
Repurchase of Common Equity |
|
- |
- |
- |
0.00 |
- |
-45 |
-368 |
-303 |
-65 |
-35 |
Payment of Dividends |
|
- |
-18 |
-10 |
0.00 |
-408 |
-806 |
-1,274 |
-480 |
-487 |
-498 |
Other Financing Activities, Net |
|
-79 |
-7.00 |
5.00 |
-10 |
-5.00 |
-6.00 |
-6.00 |
-14 |
-10 |
-11 |
Cash Interest Paid |
|
594 |
765 |
746 |
752 |
845 |
978 |
891 |
857 |
968 |
1,144 |
Cash Income Taxes Paid |
|
-38 |
249 |
156 |
150 |
261 |
289 |
403 |
343 |
215 |
219 |
Quarterly Cash Flow Statements for OneMain
This table details how cash moves in and out of OneMain's 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 |
|
-41 |
-60 |
116 |
478 |
217 |
-222 |
-118 |
-133 |
-27 |
-128 |
221 |
Net Cash From Operating Activities |
|
545 |
664 |
562 |
683 |
596 |
678 |
558 |
712 |
677 |
752 |
665 |
Net Cash From Continuing Operating Activities |
|
545 |
664 |
562 |
683 |
596 |
678 |
558 |
712 |
677 |
752 |
665 |
Net Income / (Loss) Continuing Operations |
|
185 |
176 |
179 |
103 |
194 |
165 |
155 |
70 |
158 |
126 |
213 |
Consolidated Net Income / (Loss) |
|
185 |
176 |
179 |
103 |
194 |
165 |
155 |
70 |
158 |
126 |
213 |
Provision For Loan Losses |
|
421 |
404 |
385 |
480 |
410 |
446 |
431 |
575 |
512 |
522 |
456 |
Depreciation Expense |
|
63 |
74 |
61 |
64 |
66 |
66 |
66 |
70 |
71 |
70 |
70 |
Non-Cash Adjustments to Reconcile Net Income |
|
-57 |
34 |
20 |
-46 |
21 |
1.00 |
25 |
-9.00 |
-25 |
30 |
13 |
Changes in Operating Assets and Liabilities, net |
|
-67 |
-24 |
-83 |
82 |
-95 |
- |
-119 |
6.00 |
-39 |
4.00 |
-87 |
Net Cash From Investing Activities |
|
-695 |
-622 |
-204 |
-1,056 |
-892 |
-710 |
-233 |
-998 |
-1,007 |
-1,028 |
-331 |
Net Cash From Continuing Investing Activities |
|
-695 |
-622 |
-204 |
-1,056 |
-892 |
-710 |
-233 |
-998 |
-1,007 |
-1,028 |
-331 |
Purchase of Investment Securities |
|
-955 |
-965 |
-494 |
-1,311 |
-1,119 |
-908 |
-433 |
-1,292 |
-1,305 |
-1,202 |
-663 |
Sale and/or Maturity of Investments |
|
260 |
343 |
290 |
255 |
227 |
198 |
200 |
294 |
298 |
174 |
332 |
Net Cash From Financing Activities |
|
109 |
-102 |
-242 |
851 |
513 |
-190 |
-443 |
153 |
303 |
148 |
-113 |
Net Cash From Continuing Financing Activities |
|
109 |
-102 |
-242 |
851 |
513 |
-190 |
-443 |
153 |
303 |
148 |
-113 |
Issuance of Debt |
|
1,890 |
1,139 |
843 |
1,510 |
1,390 |
1,076 |
0.00 |
1,877 |
1,309 |
1,202 |
1,485 |
Issuance of Common Equity |
|
1.00 |
- |
1.00 |
1.00 |
- |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
Repayment of Debt |
|
-1,619 |
-1,069 |
-928 |
-531 |
-743 |
-1,126 |
-309 |
-1,592 |
-860 |
-926 |
-1,447 |
Repurchase of Common Equity |
|
-43 |
-56 |
-27 |
-7.00 |
-11 |
-20 |
-5.00 |
-8.00 |
-19 |
-3.00 |
-16 |
Payment of Dividends |
|
-118 |
-116 |
-123 |
-122 |
-121 |
-121 |
-122 |
-125 |
-126 |
-125 |
-126 |
Other Financing Activities, Net |
|
-2.00 |
- |
-8.00 |
- |
-2.00 |
- |
-8.00 |
- |
-2.00 |
-1.00 |
-10 |
Annual Balance Sheets for OneMain
This table presents OneMain's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
21,190 |
18,123 |
19,433 |
40,399 |
22,817 |
22,471 |
22,079 |
22,537 |
24,294 |
25,910 |
Cash and Due from Banks |
|
939 |
579 |
987 |
1,342 |
1,227 |
2,272 |
541 |
498 |
1,014 |
458 |
Restricted Cash |
|
676 |
568 |
498 |
998 |
405 |
451 |
476 |
461 |
534 |
684 |
Trading Account Securities |
|
2,660 |
1,917 |
1,829 |
3,594 |
1,884 |
1,922 |
1,992 |
1,800 |
1,719 |
1,607 |
Loans and Leases, Net of Allowance |
|
14,305 |
12,480 |
14,126 |
-1,457 |
-829 |
-2,269 |
-2,095 |
-2,311 |
-2,480 |
-2,705 |
Allowance for Loan and Lease Losses |
|
592 |
689 |
697 |
1,457 |
829 |
2,269 |
2,095 |
2,311 |
2,480 |
2,705 |
Unearned Premiums Asset |
|
- |
- |
-590 |
-1,324 |
-793 |
-771 |
-761 |
-749 |
-771 |
-766 |
Goodwill |
|
1,440 |
1,422 |
1,400 |
2,844 |
1,422 |
1,422 |
1,437 |
1,437 |
1,437 |
1,474 |
Intangible Assets |
|
559 |
492 |
440 |
775 |
343 |
306 |
274 |
261 |
260 |
286 |
Other Assets |
|
611 |
688 |
721 |
33,627 |
19,158 |
19,138 |
20,215 |
21,140 |
22,581 |
24,872 |
Total Liabilities & Shareholders' Equity |
|
21,190 |
18,123 |
19,433 |
40,399 |
22,817 |
22,471 |
22,079 |
22,537 |
24,294 |
25,910 |
Total Liabilities |
|
18,460 |
15,057 |
16,155 |
32,579 |
18,487 |
19,030 |
18,986 |
19,522 |
21,108 |
22,719 |
Long-Term Debt |
|
17,300 |
13,959 |
15,050 |
30,356 |
17,212 |
17,800 |
17,750 |
18,281 |
19,813 |
21,438 |
Future Policy Benefits |
|
747 |
757 |
737 |
1,370 |
649 |
621 |
621 |
620 |
615 |
575 |
Other Long-Term Liabilities |
|
413 |
341 |
368 |
853 |
626 |
609 |
615 |
621 |
680 |
706 |
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 |
|
2,730 |
3,066 |
3,278 |
7,820 |
4,330 |
3,441 |
3,093 |
3,015 |
3,186 |
3,191 |
Total Preferred & Common Equity |
|
2,809 |
3,066 |
3,278 |
7,820 |
4,330 |
3,441 |
3,093 |
3,015 |
3,186 |
3,191 |
Total Common Equity |
|
2,809 |
3,066 |
3,278 |
7,820 |
4,330 |
3,441 |
3,093 |
3,015 |
3,186 |
3,191 |
Common Stock |
|
1,534 |
1,549 |
1,561 |
3,797 |
1,690 |
1,656 |
1,673 |
1,690 |
1,716 |
1,735 |
Retained Earnings |
|
1,308 |
1,523 |
1,706 |
4,091 |
2,596 |
1,691 |
1,727 |
2,119 |
2,285 |
2,296 |
Treasury Stock |
|
- |
- |
- |
- |
- |
0.00 |
-368 |
-667 |
-728 |
-759 |
Accumulated Other Comprehensive Income / (Loss) |
|
-33 |
-6.00 |
11 |
-68 |
44 |
94 |
61 |
-127 |
-87 |
-81 |
Quarterly Balance Sheets for OneMain
This table presents OneMain's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
22,341 |
22,443 |
23,511 |
24,146 |
23,908 |
25,085 |
25,578 |
26,029 |
Cash and Due from Banks |
|
536 |
544 |
1,021 |
1,190 |
831 |
667 |
577 |
627 |
Restricted Cash |
|
483 |
531 |
532 |
580 |
599 |
630 |
693 |
736 |
Trading Account Securities |
|
1,747 |
1,786 |
1,710 |
1,635 |
1,691 |
1,681 |
1,581 |
1,670 |
Loans and Leases, Net of Allowance |
|
-2,255 |
0.00 |
-2,392 |
-2,449 |
-2,454 |
-2,564 |
-2,645 |
-2,688 |
Allowance for Loan and Lease Losses |
|
2,255 |
- |
2,392 |
2,449 |
2,454 |
2,564 |
2,645 |
2,688 |
Unearned Premiums Asset |
|
-747 |
-740 |
-761 |
-772 |
-749 |
-753 |
-765 |
-747 |
Goodwill |
|
1,437 |
1,437 |
1,437 |
1,437 |
1,437 |
1,474 |
1,474 |
1,474 |
Intangible Assets |
|
272 |
261 |
260 |
260 |
259 |
289 |
288 |
285 |
Other Assets |
|
20,868 |
18,624 |
21,704 |
22,265 |
22,294 |
23,661 |
24,375 |
24,672 |
Total Liabilities & Shareholders' Equity |
|
22,341 |
22,443 |
23,511 |
24,146 |
23,908 |
25,085 |
25,578 |
26,029 |
Total Liabilities |
|
19,329 |
19,362 |
20,453 |
21,037 |
20,694 |
21,932 |
22,370 |
22,749 |
Long-Term Debt |
|
18,202 |
18,206 |
19,195 |
19,851 |
19,520 |
20,671 |
21,137 |
21,494 |
Future Policy Benefits |
|
600 |
615 |
616 |
599 |
597 |
594 |
597 |
567 |
Other Long-Term Liabilities |
|
527 |
541 |
642 |
587 |
577 |
667 |
636 |
688 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
3,012 |
3,081 |
3,058 |
3,109 |
3,214 |
3,153 |
3,208 |
3,280 |
Total Preferred & Common Equity |
|
3,012 |
3,081 |
3,058 |
3,109 |
3,214 |
3,153 |
3,208 |
3,280 |
Total Common Equity |
|
3,012 |
3,081 |
3,058 |
3,109 |
3,214 |
3,153 |
3,208 |
3,280 |
Common Stock |
|
1,686 |
1,694 |
1,703 |
1,707 |
1,719 |
1,724 |
1,729 |
1,735 |
Retained Earnings |
|
2,063 |
2,188 |
2,168 |
2,240 |
2,318 |
2,263 |
2,295 |
2,384 |
Treasury Stock |
|
-612 |
-693 |
-699 |
-709 |
-732 |
-739 |
-757 |
-774 |
Accumulated Other Comprehensive Income / (Loss) |
|
-125 |
-108 |
-114 |
-129 |
-91 |
-95 |
-59 |
-65 |
Annual Metrics And Ratios for OneMain
This table displays calculated financial ratios and metrics derived from OneMain's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-25.59% |
104.94% |
-2.87% |
14.18% |
12.57% |
2.33% |
3.15% |
4.59% |
2.59% |
5.21% |
EBITDA Growth |
|
-103.17% |
3,232.14% |
-13.46% |
20.29% |
49.95% |
-9.35% |
64.06% |
-30.40% |
-22.58% |
-13.95% |
EBIT Growth |
|
-126.25% |
257.52% |
21.07% |
44.78% |
75.96% |
-11.02% |
81.37% |
-34.82% |
-27.27% |
-20.60% |
NOPAT Growth |
|
-126.86% |
253.60% |
-24.69% |
144.26% |
91.28% |
-14.62% |
80.00% |
-33.64% |
-26.49% |
-20.59% |
Net Income Growth |
|
-115.79% |
361.29% |
-24.69% |
144.26% |
91.28% |
-14.62% |
80.00% |
-33.64% |
-26.49% |
-20.59% |
EPS Growth |
|
-142.79% |
192.44% |
-15.09% |
143.70% |
90.58% |
-13.72% |
82.62% |
-29.05% |
-24.11% |
-20.30% |
Operating Cash Flow Growth |
|
94.49% |
78.41% |
17.62% |
31.58% |
15.44% |
-6.35% |
1.58% |
6.23% |
5.53% |
7.15% |
Free Cash Flow Firm Growth |
|
-297.86% |
132.50% |
-134.48% |
-1,632.23% |
190.14% |
-94.10% |
66.05% |
-75.53% |
-353.46% |
-5.56% |
Invested Capital Growth |
|
96.51% |
-15.00% |
7.65% |
108.29% |
-43.57% |
-1.40% |
-1.87% |
2.17% |
8.00% |
7.09% |
Revenue Q/Q Growth |
|
43.40% |
4.60% |
2.98% |
2.57% |
3.65% |
-0.77% |
1.68% |
0.19% |
1.06% |
1.42% |
EBITDA Q/Q Growth |
|
-121.54% |
54.13% |
18.04% |
7.29% |
7.80% |
11.90% |
-4.19% |
-9.46% |
-1.70% |
-5.32% |
EBIT Q/Q Growth |
|
-1,954.55% |
1,086.67% |
57.88% |
4.52% |
13.31% |
15.62% |
-4.73% |
-11.83% |
-1.29% |
-7.87% |
NOPAT Q/Q Growth |
|
-1,954.55% |
367.31% |
7.02% |
40.57% |
12.20% |
15.51% |
-6.81% |
-9.07% |
-1.69% |
-7.12% |
Net Income Q/Q Growth |
|
-444.44% |
367.31% |
7.02% |
40.57% |
12.20% |
15.51% |
-6.81% |
-9.07% |
-1.69% |
-7.12% |
EPS Q/Q Growth |
|
-81.05% |
1,235.71% |
7.14% |
40.60% |
12.16% |
15.60% |
-5.73% |
-7.64% |
-1.66% |
-7.22% |
Operating Cash Flow Q/Q Growth |
|
67.27% |
-10.62% |
9.05% |
15.53% |
1.85% |
-2.21% |
1.13% |
2.40% |
0.56% |
2.82% |
Free Cash Flow Firm Q/Q Growth |
|
-393.95% |
170.55% |
-75.55% |
-1,511.38% |
1,880.96% |
-5.67% |
33.54% |
-20.49% |
2.93% |
-33.93% |
Invested Capital Q/Q Growth |
|
61.74% |
-0.09% |
2.68% |
97.08% |
2.02% |
2.84% |
0.29% |
0.39% |
0.17% |
1.17% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-1.90% |
28.97% |
25.82% |
27.20% |
36.23% |
32.09% |
51.04% |
33.96% |
25.63% |
20.96% |
EBIT Margin |
|
-15.30% |
11.76% |
14.66% |
18.59% |
29.06% |
25.27% |
44.42% |
27.68% |
19.63% |
14.81% |
Profit (Net Income) Margin |
|
-6.30% |
8.03% |
6.22% |
13.32% |
22.63% |
18.88% |
32.94% |
20.90% |
14.98% |
11.30% |
Tax Burden Percent |
|
41.15% |
68.26% |
42.46% |
71.63% |
77.87% |
74.72% |
75.47% |
75.50% |
76.31% |
76.31% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
98.25% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
31.74% |
57.54% |
28.37% |
22.13% |
25.28% |
24.53% |
24.50% |
23.69% |
23.69% |
Return on Invested Capital (ROIC) |
|
-1.05% |
1.31% |
1.04% |
1.58% |
2.86% |
3.41% |
6.24% |
4.14% |
2.89% |
2.14% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.54% |
1.31% |
1.04% |
1.58% |
2.86% |
3.41% |
6.24% |
4.14% |
2.89% |
2.14% |
Return on Net Nonoperating Assets (RNNOA) |
|
-3.03% |
7.07% |
4.73% |
6.47% |
11.21% |
15.38% |
33.98% |
24.41% |
17.78% |
13.83% |
Return on Equity (ROE) |
|
-4.07% |
8.39% |
5.77% |
8.06% |
14.07% |
18.79% |
40.22% |
28.55% |
20.67% |
15.96% |
Cash Return on Invested Capital (CROIC) |
|
-66.14% |
17.53% |
-6.34% |
-68.67% |
58.57% |
4.82% |
8.14% |
1.99% |
-4.80% |
-4.71% |
Operating Return on Assets (OROA) |
|
-1.41% |
1.81% |
2.30% |
2.09% |
3.47% |
4.31% |
7.96% |
5.18% |
3.59% |
2.66% |
Return on Assets (ROA) |
|
-0.58% |
1.24% |
0.97% |
1.49% |
2.71% |
3.22% |
5.90% |
3.91% |
2.74% |
2.03% |
Return on Common Equity (ROCE) |
|
-4.31% |
8.50% |
5.77% |
8.06% |
14.07% |
18.79% |
40.22% |
28.55% |
20.67% |
15.96% |
Return on Equity Simple (ROE_SIMPLE) |
|
-3.31% |
7.93% |
5.58% |
5.72% |
19.75% |
21.21% |
42.48% |
28.92% |
20.12% |
15.95% |
Net Operating Profit after Tax (NOPAT) |
|
-158 |
243 |
183 |
447 |
855 |
730 |
1,314 |
872 |
641 |
509 |
NOPAT Margin |
|
-10.71% |
8.03% |
6.22% |
13.32% |
22.63% |
18.88% |
32.94% |
20.90% |
14.98% |
11.30% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
32.84% |
26.03% |
26.43% |
27.32% |
21.38% |
19.55% |
21.03% |
20.04% |
19.98% |
19.52% |
Operating Expenses to Revenue |
|
66.82% |
57.45% |
52.86% |
50.19% |
41.07% |
40.63% |
40.71% |
38.71% |
40.16% |
39.88% |
Earnings before Interest and Taxes (EBIT) |
|
-226 |
356 |
431 |
624 |
1,098 |
977 |
1,772 |
1,155 |
840 |
667 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-28 |
877 |
759 |
913 |
1,369 |
1,241 |
2,036 |
1,417 |
1,097 |
944 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.02 |
0.50 |
0.55 |
0.22 |
0.74 |
1.32 |
1.78 |
1.22 |
1.85 |
2.12 |
Price to Tangible Book Value (P/TBV) |
|
3.53 |
1.33 |
1.25 |
0.40 |
1.24 |
2.66 |
3.98 |
2.79 |
3.96 |
4.72 |
Price to Revenue (P/Rev) |
|
1.94 |
0.51 |
0.61 |
0.50 |
0.84 |
1.18 |
1.38 |
0.88 |
1.38 |
1.50 |
Price to Earnings (P/E) |
|
0.00 |
7.11 |
9.85 |
3.78 |
3.73 |
6.23 |
4.09 |
4.22 |
9.19 |
13.26 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.27% |
5.36% |
6.56% |
13.68% |
8.83% |
7.90% |
Earnings Yield |
|
0.00% |
14.06% |
10.15% |
26.44% |
26.80% |
16.04% |
24.45% |
23.72% |
10.88% |
7.54% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.92 |
0.84 |
0.84 |
0.78 |
0.87 |
0.92 |
1.07 |
0.99 |
1.05 |
1.10 |
Enterprise Value to Revenue (EV/Rev) |
|
12.50 |
4.74 |
5.23 |
8.85 |
4.97 |
5.08 |
5.57 |
5.03 |
5.64 |
6.01 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
16.35 |
20.25 |
32.54 |
13.71 |
15.82 |
10.92 |
14.82 |
22.02 |
28.65 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
40.28 |
35.66 |
47.61 |
17.10 |
20.09 |
12.55 |
18.18 |
28.75 |
40.55 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
59.02 |
83.97 |
66.46 |
21.95 |
26.89 |
16.92 |
24.08 |
37.68 |
53.14 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
24.92 |
10.85 |
9.88 |
14.52 |
7.95 |
8.87 |
9.90 |
8.80 |
9.59 |
10.02 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
4.42 |
0.00 |
0.00 |
1.07 |
19.04 |
12.99 |
50.12 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
6.34 |
4.55 |
4.59 |
3.88 |
3.98 |
5.17 |
5.74 |
6.06 |
6.22 |
6.72 |
Long-Term Debt to Equity |
|
6.34 |
4.55 |
4.59 |
3.88 |
3.98 |
5.17 |
5.74 |
6.06 |
6.22 |
6.72 |
Financial Leverage |
|
5.62 |
5.39 |
4.57 |
4.09 |
3.92 |
4.51 |
5.44 |
5.90 |
6.14 |
6.47 |
Leverage Ratio |
|
7.01 |
6.78 |
5.92 |
5.39 |
5.20 |
5.83 |
6.82 |
7.30 |
7.55 |
7.87 |
Compound Leverage Factor |
|
7.01 |
6.78 |
5.92 |
5.39 |
5.20 |
5.83 |
6.70 |
7.30 |
7.55 |
7.87 |
Debt to Total Capital |
|
86.37% |
81.99% |
82.11% |
79.52% |
79.90% |
83.80% |
85.16% |
85.84% |
86.15% |
87.04% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
86.37% |
81.99% |
82.11% |
79.52% |
79.90% |
83.80% |
85.16% |
85.84% |
86.15% |
87.04% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
-0.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
14.02% |
18.01% |
17.89% |
20.48% |
20.10% |
16.20% |
14.84% |
14.16% |
13.85% |
12.96% |
Debt to EBITDA |
|
-617.86 |
15.92 |
19.83 |
33.25 |
12.57 |
14.34 |
8.72 |
12.90 |
18.06 |
22.71 |
Net Debt to EBITDA |
|
-560.18 |
14.61 |
17.87 |
30.69 |
11.38 |
12.15 |
8.22 |
12.22 |
16.65 |
21.50 |
Long-Term Debt to EBITDA |
|
-617.86 |
15.92 |
19.83 |
33.25 |
12.57 |
14.34 |
8.72 |
12.90 |
18.06 |
22.71 |
Debt to NOPAT |
|
-109.36 |
57.44 |
82.24 |
67.91 |
20.13 |
24.38 |
13.51 |
20.96 |
30.91 |
42.12 |
Net Debt to NOPAT |
|
-99.15 |
52.72 |
74.13 |
62.68 |
18.22 |
20.65 |
12.73 |
19.86 |
28.49 |
39.87 |
Long-Term Debt to NOPAT |
|
-109.36 |
57.44 |
82.24 |
67.91 |
20.13 |
24.38 |
13.51 |
20.96 |
30.91 |
42.12 |
Noncontrolling Interest Sharing Ratio |
|
-5.85% |
-1.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-9,995 |
3,248 |
-1,120 |
-19,401 |
17,489 |
1,031 |
1,712 |
419 |
-1,062 |
-1,121 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-13.98 |
3.79 |
-1.37 |
-22.17 |
18.03 |
1.00 |
1.83 |
0.47 |
-1.04 |
-0.95 |
Operating Cash Flow to Interest Expense |
|
1.04 |
1.54 |
1.91 |
2.34 |
2.44 |
2.15 |
2.40 |
2.68 |
2.47 |
2.28 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.04 |
1.54 |
1.91 |
2.34 |
2.44 |
2.15 |
2.40 |
2.68 |
2.47 |
2.28 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.09 |
0.15 |
0.16 |
0.11 |
0.12 |
0.17 |
0.18 |
0.19 |
0.18 |
0.18 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
20,030 |
17,025 |
18,328 |
38,176 |
21,542 |
21,241 |
20,843 |
21,296 |
22,999 |
24,629 |
Invested Capital Turnover |
|
0.10 |
0.16 |
0.17 |
0.12 |
0.13 |
0.18 |
0.19 |
0.20 |
0.19 |
0.19 |
Increase / (Decrease) in Invested Capital |
|
9,837 |
-3,005 |
1,303 |
19,848 |
-16,634 |
-301 |
-398 |
453 |
1,703 |
1,630 |
Enterprise Value (EV) |
|
18,469 |
14,341 |
15,367 |
29,707 |
18,770 |
19,628 |
22,234 |
20,998 |
24,154 |
27,047 |
Market Capitalization |
|
2,863 |
1,529 |
1,802 |
1,691 |
3,190 |
4,551 |
5,501 |
3,676 |
5,889 |
6,751 |
Book Value per Share |
|
$20.89 |
$22.75 |
$24.23 |
$57.59 |
$31.81 |
$23.82 |
$21.86 |
$22.78 |
$24.50 |
$24.64 |
Tangible Book Value per Share |
|
$6.02 |
$8.55 |
$10.63 |
$30.94 |
$18.85 |
$11.86 |
$9.77 |
$9.95 |
$11.45 |
$11.05 |
Total Capital |
|
20,030 |
17,025 |
18,328 |
38,176 |
21,542 |
21,241 |
20,843 |
21,296 |
22,999 |
24,629 |
Total Debt |
|
17,300 |
13,959 |
15,050 |
30,356 |
17,212 |
17,800 |
17,750 |
18,281 |
19,813 |
21,438 |
Total Long-Term Debt |
|
17,300 |
13,959 |
15,050 |
30,356 |
17,212 |
17,800 |
17,750 |
18,281 |
19,813 |
21,438 |
Net Debt |
|
15,685 |
12,812 |
13,565 |
28,016 |
15,580 |
15,077 |
16,733 |
17,322 |
18,265 |
20,296 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-65 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
17,300 |
13,959 |
15,050 |
30,356 |
17,212 |
17,800 |
17,750 |
18,281 |
19,813 |
21,438 |
Total Depreciation and Amortization (D&A) |
|
198 |
521 |
328 |
289 |
271 |
264 |
264 |
262 |
257 |
277 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($1.89) |
$1.60 |
$1.35 |
$3.29 |
$6.28 |
$5.42 |
$9.90 |
$7.07 |
$5.33 |
$4.26 |
Adjusted Weighted Average Basic Shares Outstanding |
|
127.91M |
134.72M |
135.25M |
135.70M |
136.07M |
134.72M |
132.65M |
124.18M |
120.38M |
119.66M |
Adjusted Diluted Earnings per Share |
|
($1.89) |
$1.59 |
$1.35 |
$3.29 |
$6.27 |
$5.41 |
$9.87 |
$7.06 |
$5.32 |
$4.24 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
127.91M |
135.14M |
135.68M |
136.03M |
136.33M |
134.92M |
133.05M |
124.42M |
120.63M |
120.12M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
134.74M |
135.22M |
135.60M |
135.99M |
146.35M |
144.51M |
137.62M |
130.97M |
129.93M |
129.53M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-115 |
317 |
302 |
447 |
855 |
730 |
1,314 |
872 |
641 |
509 |
Normalized NOPAT Margin |
|
-7.77% |
10.46% |
10.26% |
13.32% |
22.63% |
18.88% |
32.94% |
20.90% |
14.98% |
11.30% |
Pre Tax Income Margin |
|
-15.30% |
11.76% |
14.66% |
18.59% |
29.06% |
25.27% |
43.65% |
27.68% |
19.63% |
14.81% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-0.32 |
0.42 |
0.53 |
0.71 |
1.13 |
0.95 |
1.89 |
1.29 |
0.82 |
0.56 |
NOPAT to Interest Expense |
|
-0.22 |
0.28 |
0.22 |
0.51 |
0.88 |
0.71 |
1.40 |
0.98 |
0.63 |
0.43 |
EBIT Less CapEx to Interest Expense |
|
-0.32 |
0.42 |
0.53 |
0.71 |
1.13 |
0.95 |
1.89 |
1.29 |
0.82 |
0.56 |
NOPAT Less CapEx to Interest Expense |
|
-0.22 |
0.28 |
0.22 |
0.51 |
0.88 |
0.71 |
1.40 |
0.98 |
0.63 |
0.43 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
7.41% |
5.46% |
0.00% |
47.72% |
110.41% |
96.96% |
55.05% |
75.98% |
97.84% |
Augmented Payout Ratio |
|
0.00% |
7.41% |
5.46% |
0.00% |
47.72% |
116.58% |
124.96% |
89.79% |
86.12% |
104.72% |
Quarterly Metrics And Ratios for OneMain
This table displays calculated financial ratios and metrics derived from OneMain's 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 |
|
3.30% |
0.76% |
0.00% |
4.24% |
1.88% |
4.25% |
4.26% |
3.59% |
7.19% |
5.70% |
10.04% |
EBITDA Growth |
|
-30.72% |
-32.60% |
-35.65% |
-40.94% |
0.97% |
-6.21% |
-8.78% |
-19.80% |
-10.90% |
-18.47% |
27.78% |
EBIT Growth |
|
-34.57% |
-40.05% |
-41.10% |
-50.36% |
0.00% |
-4.74% |
-13.19% |
-33.33% |
-15.85% |
-25.79% |
34.80% |
NOPAT Growth |
|
-35.76% |
-33.08% |
-40.92% |
-50.48% |
4.86% |
-6.25% |
-13.41% |
-31.07% |
-19.07% |
-23.64% |
37.42% |
Net Income Growth |
|
-35.76% |
-33.08% |
-40.92% |
-50.48% |
4.86% |
-6.25% |
-13.41% |
-31.07% |
-19.07% |
-23.64% |
37.42% |
EPS Growth |
|
-31.34% |
-28.29% |
-37.82% |
-49.10% |
8.05% |
-6.12% |
-12.84% |
-30.59% |
-18.63% |
-23.91% |
37.98% |
Operating Cash Flow Growth |
|
7.07% |
9.21% |
1.81% |
9.11% |
9.36% |
2.11% |
-0.71% |
4.25% |
13.59% |
10.91% |
19.18% |
Free Cash Flow Firm Growth |
|
-254.38% |
-141.91% |
150.00% |
105.77% |
-528.34% |
-455.23% |
-282.49% |
-3,161.22% |
20.88% |
2.21% |
-41.41% |
Invested Capital Growth |
|
2.08% |
2.17% |
-2.42% |
0.24% |
8.23% |
8.00% |
6.80% |
7.06% |
6.03% |
7.09% |
8.97% |
Revenue Q/Q Growth |
|
4.93% |
-0.47% |
-2.64% |
2.52% |
2.55% |
1.84% |
-2.62% |
1.86% |
6.11% |
0.43% |
1.37% |
EBITDA Q/Q Growth |
|
-9.65% |
-0.97% |
-3.27% |
-31.76% |
54.46% |
-8.01% |
-5.92% |
-40.00% |
71.60% |
-15.83% |
47.44% |
EBIT Q/Q Growth |
|
-11.51% |
-5.69% |
1.29% |
-41.28% |
78.26% |
-10.16% |
-7.69% |
-54.90% |
125.00% |
-20.77% |
67.68% |
NOPAT Q/Q Growth |
|
-11.06% |
-4.86% |
1.70% |
-42.46% |
88.35% |
-14.95% |
-6.06% |
-54.19% |
121.13% |
-19.75% |
69.05% |
Net Income Q/Q Growth |
|
-11.06% |
-4.86% |
1.70% |
-42.46% |
88.35% |
-14.95% |
-6.06% |
-54.19% |
121.13% |
-19.75% |
69.05% |
EPS Q/Q Growth |
|
-10.78% |
-1.34% |
0.68% |
-42.57% |
89.41% |
-14.29% |
-6.52% |
-54.26% |
122.03% |
-19.85% |
69.52% |
Operating Cash Flow Q/Q Growth |
|
-12.94% |
21.83% |
-15.36% |
21.53% |
-12.74% |
13.76% |
-17.70% |
27.60% |
-4.92% |
11.08% |
-11.57% |
Free Cash Flow Firm Q/Q Growth |
|
70.91% |
-12.15% |
355.60% |
-93.08% |
-3,267.35% |
0.90% |
15.99% |
-16.10% |
18.13% |
-22.48% |
-21.48% |
Invested Capital Q/Q Growth |
|
-4.44% |
0.39% |
-0.04% |
4.54% |
3.18% |
0.17% |
-1.15% |
4.79% |
2.19% |
1.17% |
0.59% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
29.01% |
28.87% |
28.68% |
19.09% |
28.76% |
25.97% |
25.09% |
14.78% |
23.90% |
20.03% |
29.14% |
EBIT Margin |
|
23.10% |
21.89% |
22.77% |
13.04% |
22.67% |
20.00% |
18.96% |
8.39% |
17.80% |
14.04% |
23.23% |
Profit (Net Income) Margin |
|
17.37% |
16.60% |
17.35% |
9.74% |
17.88% |
14.93% |
14.41% |
6.48% |
13.50% |
10.79% |
17.99% |
Tax Burden Percent |
|
75.20% |
75.86% |
76.17% |
74.64% |
78.86% |
74.66% |
75.98% |
77.17% |
75.85% |
76.83% |
77.45% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
24.80% |
24.14% |
23.83% |
25.36% |
21.14% |
25.34% |
24.02% |
22.83% |
24.15% |
23.17% |
22.55% |
Return on Invested Capital (ROIC) |
|
3.44% |
3.29% |
3.36% |
1.85% |
3.43% |
2.89% |
2.83% |
1.23% |
2.53% |
2.04% |
3.49% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.44% |
3.29% |
3.36% |
1.85% |
3.43% |
2.89% |
2.83% |
1.23% |
2.53% |
2.04% |
3.49% |
Return on Net Nonoperating Assets (RNNOA) |
|
20.14% |
19.39% |
25.90% |
14.67% |
21.31% |
17.73% |
16.96% |
7.87% |
16.44% |
13.20% |
22.06% |
Return on Equity (ROE) |
|
23.59% |
22.68% |
29.26% |
16.51% |
24.74% |
20.61% |
19.79% |
9.10% |
18.98% |
15.24% |
25.55% |
Cash Return on Invested Capital (CROIC) |
|
2.51% |
1.99% |
5.93% |
2.65% |
-4.95% |
-4.80% |
-3.77% |
-4.28% |
-3.54% |
-4.71% |
-6.20% |
Operating Return on Assets (OROA) |
|
4.34% |
4.09% |
4.29% |
2.41% |
4.13% |
3.66% |
3.54% |
1.51% |
3.18% |
2.52% |
4.29% |
Return on Assets (ROA) |
|
3.27% |
3.11% |
3.27% |
1.80% |
3.26% |
2.73% |
2.69% |
1.16% |
2.41% |
1.94% |
3.32% |
Return on Common Equity (ROCE) |
|
23.59% |
22.68% |
29.26% |
16.51% |
24.74% |
20.61% |
19.79% |
9.10% |
18.98% |
15.24% |
25.55% |
Return on Equity Simple (ROE_SIMPLE) |
|
31.84% |
0.00% |
24.28% |
21.03% |
20.97% |
0.00% |
19.20% |
18.55% |
17.08% |
0.00% |
17.29% |
Net Operating Profit after Tax (NOPAT) |
|
185 |
176 |
179 |
103 |
194 |
165 |
155 |
71 |
157 |
126 |
213 |
NOPAT Margin |
|
17.37% |
16.60% |
17.35% |
9.74% |
17.88% |
14.93% |
14.41% |
6.48% |
13.50% |
10.79% |
17.99% |
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 |
|
19.91% |
20.19% |
20.54% |
20.70% |
20.00% |
18.73% |
20.82% |
18.80% |
18.92% |
19.61% |
18.41% |
Operating Expenses to Revenue |
|
37.37% |
40.00% |
39.92% |
41.68% |
39.54% |
39.55% |
40.99% |
39.14% |
38.18% |
41.27% |
38.26% |
Earnings before Interest and Taxes (EBIT) |
|
246 |
232 |
235 |
138 |
246 |
221 |
204 |
92 |
207 |
164 |
275 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
309 |
306 |
296 |
202 |
312 |
287 |
270 |
162 |
278 |
234 |
345 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.09 |
1.22 |
1.37 |
1.67 |
1.54 |
1.85 |
1.98 |
1.95 |
1.91 |
2.12 |
1.93 |
Price to Tangible Book Value (P/TBV) |
|
2.51 |
2.79 |
3.05 |
3.75 |
3.39 |
3.96 |
4.19 |
4.43 |
4.23 |
4.72 |
4.16 |
Price to Revenue (P/Rev) |
|
0.79 |
0.88 |
1.01 |
1.21 |
1.13 |
1.38 |
1.47 |
1.41 |
1.38 |
1.50 |
1.37 |
Price to Earnings (P/E) |
|
3.30 |
4.22 |
5.64 |
7.93 |
7.33 |
9.19 |
10.32 |
10.53 |
11.16 |
13.26 |
11.17 |
Dividend Yield |
|
14.53% |
13.68% |
11.96% |
10.00% |
10.79% |
8.83% |
8.17% |
8.52% |
8.67% |
7.90% |
8.51% |
Earnings Yield |
|
30.27% |
23.72% |
17.74% |
12.60% |
13.64% |
10.88% |
9.69% |
9.50% |
8.96% |
7.54% |
8.96% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.96 |
0.99 |
1.00 |
1.02 |
1.00 |
1.05 |
1.08 |
1.07 |
1.07 |
1.10 |
1.07 |
Enterprise Value to Revenue (EV/Rev) |
|
4.91 |
5.03 |
5.12 |
5.40 |
5.40 |
5.64 |
5.66 |
5.85 |
5.85 |
6.01 |
5.74 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.07 |
14.82 |
17.04 |
20.43 |
20.49 |
22.02 |
22.83 |
24.77 |
26.06 |
28.65 |
25.97 |
Enterprise Value to EBIT (EV/EBIT) |
|
15.61 |
18.18 |
21.54 |
26.73 |
26.86 |
28.75 |
30.23 |
33.47 |
35.89 |
40.55 |
35.86 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
21.33 |
24.08 |
28.54 |
35.37 |
35.06 |
37.68 |
39.64 |
43.65 |
47.41 |
53.14 |
46.67 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.77 |
8.80 |
8.91 |
9.27 |
9.13 |
9.59 |
9.72 |
10.04 |
9.90 |
10.02 |
9.43 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
38.81 |
50.12 |
16.72 |
38.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
6.04 |
6.06 |
5.91 |
6.28 |
6.39 |
6.22 |
6.07 |
6.56 |
6.59 |
6.72 |
6.55 |
Long-Term Debt to Equity |
|
6.04 |
6.06 |
5.91 |
6.28 |
6.39 |
6.22 |
6.07 |
6.56 |
6.59 |
6.72 |
6.55 |
Financial Leverage |
|
5.85 |
5.90 |
7.71 |
7.94 |
6.22 |
6.14 |
5.99 |
6.42 |
6.49 |
6.47 |
6.32 |
Leverage Ratio |
|
7.22 |
7.30 |
8.95 |
9.20 |
7.59 |
7.55 |
7.36 |
7.82 |
7.87 |
7.87 |
7.69 |
Compound Leverage Factor |
|
7.22 |
7.30 |
8.95 |
9.20 |
7.59 |
7.55 |
7.36 |
7.82 |
7.87 |
7.87 |
7.69 |
Debt to Total Capital |
|
85.80% |
85.84% |
85.53% |
86.26% |
86.46% |
86.15% |
85.86% |
86.77% |
86.82% |
87.04% |
86.76% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
85.80% |
85.84% |
85.53% |
86.26% |
86.46% |
86.15% |
85.86% |
86.77% |
86.82% |
87.04% |
86.76% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
14.20% |
14.16% |
14.47% |
13.74% |
13.54% |
13.85% |
14.14% |
13.23% |
13.18% |
12.96% |
13.24% |
Debt to EBITDA |
|
11.63 |
12.90 |
14.53 |
17.25 |
17.79 |
18.06 |
18.23 |
20.05 |
21.20 |
22.71 |
21.09 |
Net Debt to EBITDA |
|
10.98 |
12.22 |
13.67 |
15.85 |
16.20 |
16.65 |
16.89 |
18.79 |
19.93 |
21.50 |
19.76 |
Long-Term Debt to EBITDA |
|
11.63 |
12.90 |
14.53 |
17.25 |
17.79 |
18.06 |
18.23 |
20.05 |
21.20 |
22.71 |
21.09 |
Debt to NOPAT |
|
18.98 |
20.96 |
24.34 |
29.85 |
30.45 |
30.91 |
31.64 |
35.34 |
38.57 |
42.12 |
37.91 |
Net Debt to NOPAT |
|
17.92 |
19.86 |
22.90 |
27.44 |
27.73 |
28.49 |
29.32 |
33.12 |
36.25 |
39.87 |
35.50 |
Long-Term Debt to NOPAT |
|
18.98 |
20.96 |
24.34 |
29.85 |
30.45 |
30.91 |
31.64 |
35.34 |
38.57 |
42.12 |
37.91 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-247 |
-277 |
708 |
49 |
-1,552 |
-1,538 |
-1,292 |
-1,500 |
-1,228 |
-1,504 |
-1,827 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-1.11 |
-1.20 |
2.96 |
0.20 |
-5.81 |
-5.72 |
-4.66 |
-5.05 |
-4.08 |
-4.85 |
-5.86 |
Operating Cash Flow to Interest Expense |
|
2.44 |
2.87 |
2.35 |
2.80 |
2.23 |
2.52 |
2.01 |
2.40 |
2.25 |
2.43 |
2.13 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.44 |
2.87 |
2.35 |
2.80 |
2.23 |
2.52 |
2.01 |
2.40 |
2.25 |
2.43 |
2.13 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.19 |
0.19 |
0.19 |
0.18 |
0.18 |
0.18 |
0.19 |
0.18 |
0.18 |
0.18 |
0.18 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
21,214 |
21,296 |
21,287 |
22,253 |
22,960 |
22,999 |
22,734 |
23,824 |
24,345 |
24,629 |
24,774 |
Invested Capital Turnover |
|
0.20 |
0.20 |
0.19 |
0.19 |
0.19 |
0.19 |
0.20 |
0.19 |
0.19 |
0.19 |
0.19 |
Increase / (Decrease) in Invested Capital |
|
432 |
453 |
-529 |
54 |
1,746 |
1,703 |
1,447 |
1,571 |
1,385 |
1,630 |
2,040 |
Enterprise Value (EV) |
|
20,453 |
20,998 |
21,348 |
22,743 |
22,862 |
24,154 |
24,455 |
25,535 |
25,983 |
27,047 |
26,462 |
Market Capitalization |
|
3,270 |
3,676 |
4,217 |
5,101 |
4,781 |
5,889 |
6,365 |
6,161 |
6,116 |
6,751 |
6,331 |
Book Value per Share |
|
$22.51 |
$22.78 |
$23.52 |
$23.39 |
$23.81 |
$24.50 |
$26.82 |
$24.26 |
$24.69 |
$24.64 |
$25.32 |
Tangible Book Value per Share |
|
$9.74 |
$9.95 |
$10.56 |
$10.41 |
$10.81 |
$11.45 |
$12.67 |
$10.69 |
$11.13 |
$11.05 |
$11.74 |
Total Capital |
|
21,214 |
21,296 |
21,287 |
22,253 |
22,960 |
22,999 |
22,734 |
23,824 |
24,345 |
24,629 |
24,774 |
Total Debt |
|
18,202 |
18,281 |
18,206 |
19,195 |
19,851 |
19,813 |
19,520 |
20,671 |
21,137 |
21,438 |
21,494 |
Total Long-Term Debt |
|
18,202 |
18,281 |
18,206 |
19,195 |
19,851 |
19,813 |
19,520 |
20,671 |
21,137 |
21,438 |
21,494 |
Net Debt |
|
17,183 |
17,322 |
17,131 |
17,642 |
18,081 |
18,265 |
18,090 |
19,374 |
19,867 |
20,296 |
20,131 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
18,202 |
18,281 |
18,206 |
19,195 |
19,851 |
19,813 |
19,520 |
20,671 |
21,137 |
21,438 |
21,494 |
Total Depreciation and Amortization (D&A) |
|
63 |
74 |
61 |
64 |
66 |
66 |
66 |
70 |
71 |
70 |
70 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.52 |
$1.47 |
$1.48 |
$0.85 |
$1.61 |
$1.39 |
$1.29 |
$0.59 |
$1.32 |
$1.06 |
$1.79 |
Adjusted Weighted Average Basic Shares Outstanding |
|
123.35M |
124.18M |
120.77M |
120.54M |
120.41M |
120.38M |
119.83M |
119.79M |
119.67M |
119.66M |
119.40M |
Adjusted Diluted Earnings per Share |
|
$1.52 |
$1.47 |
$1.48 |
$0.85 |
$1.61 |
$1.38 |
$1.29 |
$0.59 |
$1.31 |
$1.05 |
$1.78 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
123.57M |
124.42M |
120.97M |
120.65M |
120.75M |
120.63M |
120.24M |
120.19M |
120.12M |
120.12M |
119.97M |
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 |
|
132.37M |
130.97M |
130.75M |
130.58M |
130.06M |
129.93M |
129.97M |
129.93M |
129.51M |
129.53M |
129.13M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
185 |
176 |
179 |
103 |
194 |
165 |
155 |
71 |
157 |
126 |
213 |
Normalized NOPAT Margin |
|
17.37% |
16.60% |
17.35% |
9.74% |
17.88% |
14.93% |
14.41% |
6.48% |
13.50% |
10.79% |
17.99% |
Pre Tax Income Margin |
|
23.10% |
21.89% |
22.77% |
13.04% |
22.67% |
20.00% |
18.96% |
8.39% |
17.80% |
14.04% |
23.23% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.10 |
1.00 |
0.98 |
0.57 |
0.92 |
0.82 |
0.74 |
0.31 |
0.69 |
0.53 |
0.88 |
NOPAT to Interest Expense |
|
0.83 |
0.76 |
0.75 |
0.42 |
0.73 |
0.61 |
0.56 |
0.24 |
0.52 |
0.41 |
0.68 |
EBIT Less CapEx to Interest Expense |
|
1.10 |
1.00 |
0.98 |
0.57 |
0.92 |
0.82 |
0.74 |
0.31 |
0.69 |
0.53 |
0.88 |
NOPAT Less CapEx to Interest Expense |
|
0.83 |
0.76 |
0.75 |
0.42 |
0.73 |
0.61 |
0.56 |
0.24 |
0.52 |
0.41 |
0.68 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
47.24% |
55.05% |
63.77% |
74.49% |
73.93% |
75.98% |
78.77% |
83.59% |
90.15% |
97.84% |
88.54% |
Augmented Payout Ratio |
|
93.01% |
89.79% |
93.18% |
95.18% |
89.42% |
86.12% |
85.74% |
91.11% |
99.64% |
104.72% |
96.65% |
Key Financial Trends
OneMain Holdings, Inc. (NYSE: OMF) has demonstrated steady financial performance over the past four years, supported by consistent interest income growth, robust operating cash flow, and prudent capital management. Below are key trends and highlights from the most recent quarterly and historical financial statements:
- Revenue Growth: Total revenue has shown a general upward trajectory, increasing from approximately $1.06 billion in Q3 2022 to $1.18 billion in Q1 2025, driven by rising net interest income and stable non-interest income streams.
- Net Interest Income Stability: Net interest income remains strong and relatively stable, fluctuating around $850 million to over $1 billion quarterly, indicating solid core operations.
- Non-Interest Income Contribution: Non-interest income has been consistently contributing roughly $150 million to $190 million each quarter, supporting diversified revenue sources beyond interest.
- Provision for Credit Losses Management: The provision for credit losses has risen from $385 million in Q1 2023 to $456 million in Q1 2025, reflecting the company’s ongoing management of credit risk, but remains proportional to overall revenue and loan portfolio.
- Net Income Growth: Net Income has increased notably, with Q1 2025 net income at $213 million, up from $179 million in Q1 2023, signaling improved profitability.
- Strong Operating Cash Flow: Net cash from operating activities has generally improved, reaching $665 million in Q1 2025, indicating strong cash generation capacity from core business.
- Effective Debt Management: Total long-term debt rose modestly from approximately $18.2 billion in Q1 2023 to $21.5 billion in Q1 2025, suggesting strategic leverage use to support growth without excessive borrowing.
- Equity Growth: Total common equity increased from about $3.08 billion in Q1 2023 to $3.28 billion by Q1 2025, supporting a solid capital base and shareholder value.
- Consistent Dividend Payouts: The company has maintained regular quarterly dividends around $1.00 to $1.04 per share, reflecting shareholder return commitment.
- Investment Activities: The company consistently invests heavily in securities with purchase values exceeding sales, leading to negative net cash flow in investing activities, which could impact liquidity in the short term.
- Fluctuations in Capital Gains: Net realized and unrealized capital gains on investments have fluctuated quarter to quarter, sometimes negatively impacting total non-interest income.
- Rising Non-Interest Expenses: Salaries, employee benefits, and other operating expenses have gradually increased, with total non-interest expense growing from $412 million in Q1 2023 to $453 million in Q1 2025, potentially pressuring margins if revenue growth slows.
- Moderate Increase in Provision for Credit Losses: Although reflective of credit risk management, the upward trend in provision for credit losses may indicate some pressure from loan delinquencies or portfolio risk.
- Net Cash from Financing Activities Variability: Cash flows from financing have swung between positive and negative, reflecting debt issuance, repayments, equity repurchases, and dividend payments, which could indicate capital structure adjustments or shareholder return strategy shifts.
- Allowances Affecting Net Loans and Leases: The allowance for loan and lease losses has increased to approximately $2.69 billion by Q1 2025, offsetting loans and leases net of allowance and potentially signaling credit quality concerns.
Summary: OneMain Holdings has shown steady growth in revenue, net income, and equity while maintaining strong cash flow from operations and managing debt prudently. Rising provisions for credit losses and increasing operating expenses present some challenges, but overall the company appears well-positioned with stable profitability and consistent dividend payments. Retail investors may view OneMain as a financially solid consumer finance company with balanced growth and risk management over recent years.
10/09/25 10:52 AM ETAI Generated. May Contain Errors.