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 years, based on the analysis of its quarterly income statements, cash flow statements, and balance sheets from Q3 2022 through Q1 2025. Below are the key observations and trends that retail investors should consider:
- Consistent Net Interest Income Growth: Net interest income has shown a general upward trend, increasing from $855 million in Q1 2023 to nearly $1 billion in Q1 2025, reflecting solid core revenue generation from lending activities.
- Increasing Net Income: The company’s net income attributable to common shareholders grew from $179 million in Q1 2023 to $213 million in Q1 2025, indicating improved profitability.
- Strong Operating Cash Flow: Net cash from continuing operating activities has remained robust, with $665 million generated in Q1 2025, suggesting healthy internal cash generation to fund operations and investments.
- Stable Dividend Payments: Dividends per share have been steady around $1.00 to $1.04 across recent quarters, signifying management’s commitment to returning capital to shareholders.
- Equity Growth: Total common equity increased from approximately $3.08 billion in Q1 2023 to $3.28 billion in Q1 2025, reinforcing a stronger financial position and capitalization.
- Modest Increase in Long-Term Debt: Long-term debt rose from about $18.2 billion in Q1 2023 to $21.5 billion in Q1 2025, consistent with the company’s growth and financing needs, but warrants ongoing monitoring for leverage levels.
- Provision for Credit Losses Volatility: The provision for credit losses fluctuated over the quarters, reaching $456 million in Q1 2025 from $385 million in Q1 2023, reflecting credit risk management and economic conditions impacting borrower defaults.
- Investment Portfolio Activities: Purchases and sales of investment securities have been sizable and variable, with net cash outflows from investing activities averaging around $700 million to $1 billion quarterly, indicating an active investment strategy that may impact liquidity.
- Higher Non-Interest Expenses: Salaries, employee benefits and other operating expenses have moderately increased, with total non-interest expenses nearing $453 million in Q1 2025 from $412 million in Q1 2023, which could pressure margins if not controlled.
- Moderate Decline in Cash and Due from Banks: Cash and equivalents declined as a percentage of total assets, from $831 million in Q1 2024 to $627 million in Q1 2025, potentially indicating tighter liquidity management or increased deployment of cash into other assets.
In summary, OneMain Holdings is showing healthy revenue growth, improving profitability, and strong cash flow, supported by a stable dividend policy and equity base expansion. Investors should, however, watch for increasing credit loss provisions, growing operating expenses, and the company’s debt management to assess risk exposure amidst market conditions.
09/19/25 08:26 AM ETAI Generated. May Contain Errors.