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 several quarters and years, with key trends emerging from the detailed review of its income statements, cash flow statements, and balance sheets.
Positive Highlights:
- Net Interest Income has consistently grown from approximately $855 million in Q1 2023 to $996 million in Q1 2025, indicating strong interest income generation after expenses.
- Total Revenue has steadily increased from $1.03 billion in Q1 2023 to $1.18 billion in Q1 2025, reflecting growth in both interest and non-interest income streams.
- Net Income attributable to common shareholders increased significantly, from $155 million in Q1 2023 to $213 million in Q1 2025, showing improved profitability.
- Basic earnings per share rose from $1.48 in Q1 2023 to $1.79 in Q1 2025, reflecting not only higher net income but also effective share management.
- Operating cash flow improved to $665 million in Q1 2025 from $562 million in Q1 2023, highlighting solid cash generation from core business operations.
- Total assets have increased from $22.44 billion in Q1 2023 to $26.03 billion in Q1 2025, indicating growth in the company's scale and asset base.
- Common equity increased from $3.08 billion in Q1 2023 to $3.28 billion by Q1 2025, demonstrating growing shareholder equity and financial strength.
- The company has maintained consistent dividend payouts per share around $1.00 to $1.04 quarterly, supporting shareholder returns.
- Provision for credit losses increased but appears aligned with loan portfolio growth and risk management, supporting credit quality over time.
- The company shows consistent capital investment in trading securities and investments, which may support future income diversification.
Neutral Observations:
- Interest expense on long-term debt has increased moderately from $239 million in Q1 2023 to $312 million in Q1 2025, consistent with the increased long-term debt balance.
- Changes in operating assets and liabilities have shown some volatility but overall have limited impact on cash flow trends.
- Repurchase and issuance of common equity have fluctuated with net reduction in treasury stock but are small relative to total shares outstanding.
- The mix between purchasing and selling investment securities reflects normal investment management strategies.
- Goodwill and intangible assets remain stable, supporting the company's established brand and operational framework.
Potential Concerns:
- Provision for credit losses has increased from $385 million in Q1 2023 to $456 million in Q1 2025, which may indicate rising credit risk or economic challenges affecting loan quality.
- Total non-interest expenses, particularly salaries and employee benefits, have increased, from $412 million in Q1 2023 to $453 million in Q1 2025, which could pressure margins if revenue growth slows.
- Long-term debt has grown from approximately $18.2 billion in Q1 2023 to $21.5 billion in Q1 2025, increasing leverage and interest costs.
- Net cash used in financing activities turned negative in Q1 2025 (-$113 million), contrasting to positive inflows in previous periods, possibly reflecting more debt repayments or share buybacks.
- Accumulated other comprehensive income shows persistent losses, which may affect equity if trends continue.
Summary: OneMain Holdings has shown solid revenue and net income growth over the last few years, supported by increasing net interest income and non-interest income. Operating cash flows remain strong, and shareholder equity is gradually improving. However, rising provisions for credit losses and increasing expenses highlight potential challenges in credit quality and cost management. Additionally, growing long-term debt adds to leverage risk, although interest expense increase appears manageable. Overall, the financials demonstrate a company expanding its scale and profitability, while navigating typical risks associated with credit and operational costs.
08/08/25 10:53 PMAI Generated. May Contain Errors.