Annual Income Statements for Stifel Financial
This table shows Stifel Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Stifel Financial
This table shows Stifel Financial'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 |
|
142 |
167 |
148 |
125 |
59 |
153 |
154 |
156 |
149 |
235 |
44 |
Consolidated Net Income / (Loss) |
|
151 |
177 |
158 |
134 |
68 |
162 |
164 |
165 |
159 |
244 |
53 |
Net Income / (Loss) Continuing Operations |
|
151 |
177 |
158 |
134 |
68 |
162 |
164 |
165 |
159 |
244 |
53 |
Total Pre-Tax Income |
|
206 |
234 |
210 |
181 |
109 |
206 |
219 |
227 |
217 |
266 |
63 |
Total Revenue |
|
1,045 |
1,122 |
1,107 |
1,051 |
1,045 |
1,146 |
1,163 |
1,218 |
1,225 |
1,365 |
1,255 |
Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
1,045 |
1,122 |
1,107 |
1,051 |
1,045 |
1,146 |
1,163 |
1,218 |
1,225 |
1,365 |
1,255 |
Trust Fees by Commissions |
|
159 |
169 |
170 |
165 |
165 |
174 |
185 |
183 |
183 |
204 |
194 |
Other Service Charges |
|
0.85 |
12 |
-2.29 |
0.89 |
0.46 |
9.69 |
4.95 |
16 |
19 |
3.29 |
11 |
Investment Banking Income |
|
222 |
224 |
212 |
167 |
147 |
206 |
214 |
233 |
243 |
304 |
238 |
Other Non-Interest Income |
|
663 |
717 |
728 |
718 |
733 |
757 |
759 |
785 |
779 |
853 |
813 |
Total Non-Interest Expense |
|
839 |
888 |
897 |
869 |
936 |
940 |
944 |
991 |
1,008 |
1,098 |
1,192 |
Salaries and Employee Benefits |
|
612 |
648 |
651 |
616 |
613 |
674 |
680 |
723 |
718 |
796 |
732 |
Net Occupancy & Equipment Expense |
|
121 |
126 |
128 |
130 |
131 |
136 |
136 |
138 |
138 |
144 |
140 |
Other Operating Expenses |
|
106 |
114 |
117 |
124 |
192 |
130 |
129 |
130 |
151 |
159 |
320 |
Income Tax Expense |
|
55 |
57 |
52 |
47 |
41 |
44 |
55 |
62 |
58 |
22 |
10 |
Preferred Stock Dividends Declared |
|
9.32 |
9.32 |
9.32 |
9.32 |
9.32 |
9.32 |
9.32 |
9.32 |
9.32 |
9.32 |
9.32 |
Basic Earnings per Share |
|
$1.30 |
$1.54 |
$1.36 |
$1.16 |
$0.55 |
$1.48 |
$1.48 |
$1.50 |
$1.43 |
$2.26 |
$0.42 |
Weighted Average Basic Shares Outstanding |
|
108.77M |
108.85M |
108.75M |
107.94M |
106.07M |
106.66M |
104.28M |
104.15M |
103.97M |
104.07M |
104.76M |
Diluted Earnings per Share |
|
$1.21 |
$1.54 |
$1.28 |
$1.10 |
$0.52 |
$1.38 |
$1.40 |
$1.41 |
$1.34 |
$2.10 |
$0.39 |
Weighted Average Diluted Shares Outstanding |
|
117.22M |
117.54M |
115.39M |
113.86M |
113.20M |
113.45M |
109.99M |
110.29M |
110.99M |
110.98M |
110.64M |
Weighted Average Basic & Diluted Shares Outstanding |
|
331.31M |
331.73M |
331.16M |
329.48M |
327.02M |
327.82M |
327.48M |
327.54M |
225.03M |
328.78M |
327.75M |
Cash Dividends to Common per Share |
|
$0.30 |
$0.39 |
$0.36 |
$0.36 |
$0.36 |
$0.36 |
$0.42 |
$0.42 |
$0.42 |
$0.42 |
$0.46 |
Annual Cash Flow Statements for Stifel Financial
This table details how cash moves in and out of Stifel Financial'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 |
|
121 |
-52 |
-199 |
1,282 |
-795 |
1,178 |
-303 |
79 |
1,295 |
-846 |
Net Cash From Operating Activities |
|
-262 |
-441 |
680 |
530 |
627 |
1,662 |
872 |
1,157 |
499 |
490 |
Net Cash From Continuing Operating Activities |
|
-262 |
-441 |
680 |
530 |
627 |
1,662 |
872 |
1,157 |
499 |
490 |
Net Income / (Loss) Continuing Operations |
|
92 |
82 |
183 |
394 |
450 |
503 |
825 |
662 |
523 |
731 |
Consolidated Net Income / (Loss) |
|
92 |
82 |
183 |
394 |
450 |
503 |
825 |
662 |
523 |
731 |
Provision For Loan Losses |
|
15 |
18 |
26 |
20 |
11 |
34 |
-12 |
34 |
25 |
25 |
Depreciation Expense |
|
37 |
43 |
32 |
28 |
38 |
41 |
46 |
51 |
61 |
62 |
Amortization Expense |
|
67 |
121 |
120 |
123 |
145 |
144 |
150 |
164 |
176 |
186 |
Non-Cash Adjustments to Reconcile Net Income |
|
-5.63 |
298 |
285 |
60 |
-35 |
-47 |
497 |
186 |
28 |
96 |
Changes in Operating Assets and Liabilities, net |
|
-467 |
-1,003 |
34 |
-96 |
17 |
986 |
-634 |
62 |
-313 |
-611 |
Net Cash From Investing Activities |
|
-1,973 |
-5,255 |
-2,647 |
-989 |
-350 |
-1,689 |
-6,966 |
-4,325 |
1,045 |
-2,310 |
Net Cash From Continuing Investing Activities |
|
-1,973 |
-5,255 |
-2,647 |
-989 |
-350 |
-1,689 |
-6,966 |
-4,325 |
1,045 |
-2,310 |
Purchase of Investment Securities |
|
-3,032 |
-5,971 |
-4,032 |
-3,108 |
-2,081 |
-2,785 |
-9,303 |
-4,778 |
901 |
-4,841 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
0.00 |
22 |
- |
- |
- |
0.00 |
- |
70 |
Sale and/or Maturity of Investments |
|
1,059 |
696 |
1,384 |
2,097 |
1,730 |
1,059 |
2,337 |
454 |
143 |
2,461 |
Other Investing Activities, net |
|
- |
- |
- |
0.00 |
0.00 |
37 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Cash From Financing Activities |
|
2,360 |
5,657 |
1,760 |
1,748 |
-1,077 |
1,199 |
5,794 |
3,191 |
-255 |
980 |
Net Cash From Continuing Financing Activities |
|
2,360 |
5,657 |
1,760 |
1,748 |
-1,077 |
1,199 |
5,794 |
3,191 |
-255 |
980 |
Net Change in Deposits |
|
1,848 |
4,889 |
1,884 |
1,951 |
-531 |
2,064 |
5,884 |
3,837 |
217 |
1,768 |
Repayment of Debt |
|
-302 |
-159 |
-121 |
-439 |
-353 |
- |
- |
0.00 |
0.00 |
-500 |
Repurchase of Common Equity |
|
-118 |
-113 |
-13 |
-170 |
-215 |
-58 |
-173 |
-106 |
-444 |
-144 |
Payment of Dividends |
|
- |
-3.91 |
-23 |
-44 |
-59 |
-74 |
-102 |
-171 |
-200 |
-227 |
Other Financing Activities, Net |
|
486 |
58 |
-430 |
248 |
-73 |
-733 |
185 |
-368 |
172 |
84 |
Effect of Exchange Rate Changes |
|
-3.60 |
-13 |
7.90 |
-5.69 |
4.93 |
6.86 |
-3.54 |
55 |
5.45 |
-6.03 |
Cash Interest Paid |
|
42 |
62 |
70 |
170 |
183 |
85 |
63 |
221 |
822 |
996 |
Cash Income Taxes Paid |
|
59 |
23 |
22 |
67 |
162 |
160 |
289 |
217 |
184 |
233 |
Quarterly Cash Flow Statements for Stifel Financial
This table details how cash moves in and out of Stifel Financial'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 |
|
-161 |
783 |
557 |
-857 |
872 |
722 |
-49 |
-817 |
-712 |
733 |
76 |
Net Cash From Operating Activities |
|
539 |
858 |
-385 |
379 |
230 |
275 |
-610 |
207 |
198 |
695 |
-211 |
Net Cash From Continuing Operating Activities |
|
539 |
858 |
-385 |
379 |
230 |
275 |
-610 |
207 |
198 |
695 |
-211 |
Net Income / (Loss) Continuing Operations |
|
151 |
177 |
158 |
134 |
68 |
162 |
164 |
165 |
159 |
244 |
53 |
Consolidated Net Income / (Loss) |
|
151 |
177 |
158 |
134 |
68 |
162 |
164 |
165 |
159 |
244 |
53 |
Provision For Loan Losses |
|
6.45 |
6.03 |
4.92 |
7.82 |
9.99 |
2.26 |
5.27 |
2.95 |
5.29 |
12 |
12 |
Depreciation Expense |
|
12 |
14 |
15 |
14 |
14 |
17 |
16 |
17 |
15 |
15 |
15 |
Amortization Expense |
|
40 |
40 |
41 |
43 |
42 |
50 |
45 |
48 |
47 |
47 |
43 |
Non-Cash Adjustments to Reconcile Net Income |
|
103 |
88 |
-14 |
-92 |
127 |
6.99 |
-154 |
-43 |
-215 |
508 |
57 |
Changes in Operating Assets and Liabilities, net |
|
225 |
532 |
-590 |
271 |
-31 |
36 |
-685 |
17 |
188 |
-131 |
-391 |
Net Cash From Investing Activities |
|
-1,700 |
264 |
-290 |
323 |
145 |
866 |
477 |
-641 |
-1,380 |
-766 |
-173 |
Net Cash From Continuing Investing Activities |
|
-1,704 |
264 |
-290 |
323 |
145 |
866 |
477 |
-641 |
-1,380 |
-766 |
-173 |
Purchase of Investment Securities |
|
-1,854 |
224 |
-343 |
286 |
130 |
828 |
244 |
-1,329 |
-2,245 |
-1,511 |
-891 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
15 |
Sale and/or Maturity of Investments |
|
149 |
40 |
53 |
37 |
15 |
38 |
233 |
651 |
858 |
719 |
704 |
Net Cash From Financing Activities |
|
979 |
-353 |
1,229 |
-1,560 |
500 |
-424 |
85 |
-383 |
465 |
813 |
457 |
Net Cash From Continuing Financing Activities |
|
979 |
-353 |
1,229 |
-1,560 |
500 |
-424 |
85 |
-383 |
465 |
813 |
457 |
Net Change in Deposits |
|
1,181 |
-74 |
1,208 |
-1,321 |
590 |
-260 |
220 |
-415 |
981 |
982 |
537 |
Repayment of Debt |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-18 |
Repurchase of Common Equity |
|
- |
-75 |
-95 |
-87 |
-119 |
-144 |
-61 |
-18 |
-20 |
-46 |
-93 |
Payment of Dividends |
|
-41 |
-43 |
-56 |
-48 |
-47 |
-49 |
-72 |
-48 |
-53 |
-55 |
-72 |
Other Financing Activities, Net |
|
-161 |
-162 |
171 |
-105 |
77 |
29 |
-1.65 |
97 |
57 |
-68 |
103 |
Effect of Exchange Rate Changes |
|
21 |
14 |
3.43 |
0.96 |
-3.47 |
4.54 |
-1.64 |
-0.57 |
4.98 |
-8.79 |
3.07 |
Cash Interest Paid |
|
65 |
118 |
158 |
194 |
222 |
247 |
258 |
250 |
256 |
232 |
216 |
Cash Income Taxes Paid |
|
51 |
54 |
4.04 |
91 |
9.33 |
79 |
115 |
36 |
34 |
48 |
8.03 |
Annual Balance Sheets for Stifel Financial
This table presents Stifel Financial'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 |
|
13,326 |
19,129 |
21,384 |
24,520 |
24,610 |
26,604 |
34,050 |
37,196 |
37,727 |
39,896 |
Cash and Due from Banks |
|
811 |
913 |
696 |
1,937 |
1,143 |
2,279 |
1,963 |
2,200 |
3,362 |
2,648 |
Restricted Cash |
|
- |
- |
- |
133 |
131 |
- |
186 |
29 |
162 |
30 |
Trading Account Securities |
|
4,576 |
7,527 |
9,239 |
9,462 |
7,859 |
7,811 |
9,407 |
8,863 |
9,133 |
10,387 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
2,001 |
1,812 |
1,762 |
1,610 |
1,877 |
1,533 |
1,807 |
924 |
842 |
897 |
Premises and Equipment, Net |
|
182 |
173 |
155 |
373 |
1,108 |
168 |
168 |
200 |
192 |
193 |
Goodwill |
|
916 |
962 |
969 |
1,035 |
1,194 |
1,182 |
1,307 |
1,327 |
1,388 |
1,395 |
Intangible Assets |
|
63 |
116 |
110 |
120 |
162 |
141 |
148 |
131 |
133 |
114 |
Other Assets |
|
4,588 |
7,397 |
8,227 |
9,851 |
11,137 |
13,490 |
19,063 |
23,522 |
22,516 |
24,232 |
Total Liabilities & Shareholders' Equity |
|
13,326 |
19,129 |
21,384 |
24,520 |
24,610 |
26,604 |
34,050 |
37,196 |
37,727 |
39,896 |
Total Liabilities |
|
10,834 |
16,391 |
18,522 |
21,322 |
20,940 |
22,365 |
29,015 |
31,868 |
32,433 |
34,209 |
Non-Interest Bearing Deposits |
|
6,638 |
11,527 |
13,412 |
15,864 |
15,333 |
17,396 |
23,280 |
27,117 |
27,335 |
29,102 |
Short-Term Debt |
|
806 |
1,169 |
766 |
968 |
1,104 |
369 |
643 |
307 |
649 |
795 |
Other Short-Term Payables |
|
- |
401 |
309 |
344 |
1,147 |
1,170 |
1,134 |
1,264 |
512 |
735 |
Long-Term Debt |
|
971 |
1,363 |
1,827 |
1,797 |
1,327 |
1,172 |
1,173 |
1,175 |
1,176 |
677 |
Other Long-Term Liabilities |
|
2,419 |
1,931 |
2,208 |
2,350 |
2,030 |
2,258 |
2,783 |
2,005 |
2,761 |
2,899 |
Total Equity & Noncontrolling Interests |
|
2,492 |
2,738 |
2,862 |
3,198 |
3,670 |
4,239 |
5,035 |
5,328 |
5,294 |
5,687 |
Total Preferred & Common Equity |
|
2,492 |
2,738 |
2,862 |
3,168 |
3,615 |
4,239 |
5,035 |
5,328 |
5,294 |
5,687 |
Preferred Stock |
|
- |
150 |
150 |
150 |
310 |
535 |
685 |
685 |
685 |
685 |
Total Common Equity |
|
2,492 |
2,588 |
2,712 |
3,018 |
3,305 |
3,704 |
4,350 |
4,643 |
4,609 |
5,002 |
Common Stock |
|
1,831 |
1,851 |
1,744 |
1,904 |
1,920 |
1,906 |
1,939 |
1,945 |
1,922 |
1,912 |
Retained Earnings |
|
806 |
877 |
1,034 |
1,367 |
1,716 |
2,078 |
2,757 |
3,169 |
3,399 |
3,795 |
Treasury Stock |
|
-105 |
-100 |
-39 |
-181 |
-320 |
-308 |
-351 |
-352 |
-637 |
-630 |
Accumulated Other Comprehensive Income / (Loss) |
|
-40 |
-39 |
-27 |
-73 |
-12 |
28 |
4.72 |
-118 |
-74 |
-76 |
Quarterly Balance Sheets for Stifel Financial
This table presents Stifel Financial'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 |
|
37,612 |
38,598 |
37,298 |
37,878 |
38,258 |
37,809 |
38,935 |
40,384 |
Cash and Due from Banks |
|
1,415 |
2,766 |
1,908 |
2,768 |
3,409 |
2,616 |
1,916 |
2,726 |
Restricted Cash |
|
32 |
21 |
21 |
33 |
66 |
41 |
30 |
28 |
Trading Account Securities |
|
9,427 |
9,358 |
9,445 |
9,024 |
9,510 |
9,816 |
10,714 |
11,408 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
1,893 |
1,619 |
895 |
886 |
876 |
841 |
917 |
951 |
Premises and Equipment, Net |
|
177 |
201 |
198 |
196 |
301 |
326 |
191 |
195 |
Goodwill |
|
1,320 |
1,380 |
1,382 |
1,399 |
1,388 |
1,388 |
1,394 |
1,395 |
Intangible Assets |
|
135 |
132 |
127 |
127 |
127 |
121 |
117 |
108 |
Other Assets |
|
23,214 |
23,122 |
23,321 |
23,443 |
22,581 |
22,660 |
23,656 |
23,573 |
Total Liabilities & Shareholders' Equity |
|
37,612 |
38,598 |
37,298 |
37,878 |
38,258 |
37,809 |
38,935 |
40,384 |
Total Liabilities |
|
32,385 |
33,270 |
31,955 |
32,635 |
32,984 |
32,411 |
33,377 |
34,846 |
Non-Interest Bearing Deposits |
|
27,191 |
28,325 |
27,005 |
27,594 |
27,554 |
27,140 |
28,121 |
29,639 |
Short-Term Debt |
|
539 |
561 |
507 |
627 |
794 |
788 |
868 |
1,060 |
Other Short-Term Payables |
|
1,337 |
1,238 |
1,237 |
1,430 |
697 |
704 |
655 |
839 |
Long-Term Debt |
|
1,174 |
1,175 |
1,175 |
1,175 |
1,176 |
1,176 |
676 |
677 |
Other Long-Term Liabilities |
|
2,144 |
1,971 |
2,031 |
1,809 |
2,763 |
2,604 |
3,058 |
2,631 |
Total Equity & Noncontrolling Interests |
|
5,227 |
5,327 |
5,343 |
5,243 |
5,274 |
5,398 |
5,557 |
5,538 |
Total Preferred & Common Equity |
|
5,227 |
5,327 |
5,343 |
5,243 |
5,274 |
5,398 |
5,557 |
5,538 |
Preferred Stock |
|
685 |
685 |
685 |
685 |
685 |
685 |
685 |
685 |
Total Common Equity |
|
4,542 |
4,642 |
4,658 |
4,558 |
4,589 |
4,713 |
4,872 |
4,853 |
Common Stock |
|
1,931 |
1,847 |
1,873 |
1,902 |
1,822 |
1,853 |
1,889 |
1,828 |
Retained Earnings |
|
3,052 |
3,210 |
3,287 |
3,299 |
3,415 |
3,521 |
3,617 |
3,721 |
Treasury Stock |
|
-297 |
-323 |
-398 |
-510 |
-564 |
-576 |
-594 |
-644 |
Accumulated Other Comprehensive Income / (Loss) |
|
-144 |
-92 |
-105 |
-134 |
-84 |
-85 |
-40 |
-52 |
Annual Metrics And Ratios for Stifel Financial
This table displays calculated financial ratios and metrics derived from Stifel Financial's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
5.58% |
10.46% |
13.63% |
3.36% |
10.32% |
12.44% |
26.25% |
-7.30% |
-0.97% |
14.29% |
EBITDA Growth |
|
-39.12% |
25.19% |
37.25% |
62.60% |
14.20% |
6.84% |
50.96% |
-12.92% |
-14.21% |
24.82% |
EBIT Growth |
|
-51.32% |
0.72% |
89.04% |
98.25% |
12.12% |
8.68% |
63.87% |
-17.05% |
-20.16% |
31.38% |
NOPAT Growth |
|
-48.45% |
-11.71% |
124.33% |
115.43% |
14.22% |
11.89% |
63.83% |
-19.73% |
-21.09% |
39.97% |
Net Income Growth |
|
-47.56% |
-11.71% |
124.33% |
115.43% |
14.22% |
11.89% |
63.83% |
-19.73% |
-21.09% |
39.97% |
EPS Growth |
|
-48.92% |
-15.25% |
114.00% |
115.43% |
14.22% |
13.66% |
60.10% |
-20.12% |
-19.55% |
46.03% |
Operating Cash Flow Growth |
|
-204.61% |
-68.60% |
254.03% |
-22.12% |
18.38% |
165.10% |
-47.52% |
32.72% |
-56.86% |
-1.78% |
Free Cash Flow Firm Growth |
|
-1,949.94% |
15.88% |
99.82% |
-6,546.50% |
375.56% |
164.84% |
-129.94% |
385.23% |
-69.73% |
224.76% |
Invested Capital Growth |
|
38.48% |
23.46% |
3.50% |
9.29% |
2.33% |
-5.26% |
18.54% |
-0.61% |
4.54% |
0.55% |
Revenue Q/Q Growth |
|
0.14% |
3.21% |
5.13% |
-0.47% |
4.68% |
2.42% |
6.20% |
-3.99% |
0.57% |
4.59% |
EBITDA Q/Q Growth |
|
-22.64% |
39.47% |
-16.09% |
30.22% |
1.50% |
5.81% |
10.46% |
-6.95% |
-1.57% |
4.83% |
EBIT Q/Q Growth |
|
-30.49% |
44.36% |
-17.13% |
40.13% |
0.86% |
7.41% |
12.24% |
-8.76% |
-3.77% |
6.93% |
NOPAT Q/Q Growth |
|
-28.54% |
23.87% |
-13.63% |
41.76% |
3.83% |
12.97% |
9.70% |
-11.35% |
-2.63% |
12.54% |
Net Income Q/Q Growth |
|
-26.92% |
23.87% |
-13.63% |
41.76% |
3.83% |
12.97% |
9.70% |
-11.35% |
-2.63% |
12.54% |
EPS Q/Q Growth |
|
-27.61% |
20.48% |
-14.40% |
41.76% |
3.83% |
4.52% |
-0.45% |
-18.40% |
-9.13% |
13.02% |
Operating Cash Flow Q/Q Growth |
|
-186.38% |
-0.34% |
7.35% |
301.05% |
2.61% |
-13.81% |
-2.89% |
92.53% |
-53.84% |
590.46% |
Free Cash Flow Firm Q/Q Growth |
|
-277.58% |
29.87% |
86.31% |
91.67% |
-74.96% |
23.62% |
-280.14% |
167.25% |
-50.75% |
16.71% |
Invested Capital Q/Q Growth |
|
17.35% |
5.08% |
4.11% |
-13.25% |
0.62% |
-1.07% |
6.11% |
-1.88% |
1.06% |
0.80% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
10.52% |
11.93% |
14.41% |
22.66% |
23.46% |
22.29% |
26.65% |
25.04% |
21.69% |
23.69% |
EBIT Margin |
|
6.07% |
5.54% |
9.21% |
17.67% |
17.95% |
17.35% |
22.53% |
20.16% |
16.25% |
18.68% |
Profit (Net Income) Margin |
|
3.96% |
3.17% |
6.25% |
13.02% |
13.48% |
13.42% |
17.41% |
15.08% |
12.02% |
14.71% |
Tax Burden Percent |
|
65.22% |
57.17% |
67.85% |
73.73% |
75.11% |
77.32% |
77.30% |
74.81% |
73.94% |
78.77% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
34.78% |
42.83% |
32.15% |
26.27% |
24.89% |
22.68% |
22.70% |
25.19% |
26.06% |
21.23% |
Return on Invested Capital (ROIC) |
|
2.51% |
1.71% |
3.41% |
6.90% |
7.46% |
8.48% |
13.06% |
9.69% |
7.50% |
10.24% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.51% |
1.71% |
3.41% |
6.90% |
7.46% |
8.48% |
13.06% |
9.69% |
7.50% |
10.24% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.32% |
1.41% |
3.12% |
6.10% |
5.64% |
4.26% |
4.73% |
3.09% |
2.34% |
3.08% |
Return on Equity (ROE) |
|
3.84% |
3.12% |
6.53% |
13.00% |
13.11% |
12.73% |
17.79% |
12.78% |
9.84% |
13.32% |
Cash Return on Invested Capital (CROIC) |
|
-29.76% |
-19.29% |
-0.03% |
-1.98% |
5.16% |
13.87% |
-3.91% |
10.30% |
3.06% |
9.69% |
Operating Return on Assets (OROA) |
|
1.24% |
0.88% |
1.33% |
2.33% |
2.44% |
2.54% |
3.52% |
2.48% |
1.89% |
2.39% |
Return on Assets (ROA) |
|
0.81% |
0.50% |
0.90% |
1.72% |
1.83% |
1.97% |
2.72% |
1.86% |
1.39% |
1.88% |
Return on Common Equity (ROCE) |
|
3.84% |
3.03% |
6.18% |
12.30% |
12.07% |
11.28% |
15.45% |
11.09% |
8.57% |
11.66% |
Return on Equity Simple (ROE_SIMPLE) |
|
3.70% |
2.98% |
6.39% |
12.44% |
12.45% |
11.88% |
16.38% |
12.43% |
9.87% |
12.86% |
Net Operating Profit after Tax (NOPAT) |
|
92 |
82 |
183 |
394 |
450 |
503 |
825 |
662 |
523 |
731 |
NOPAT Margin |
|
3.96% |
3.17% |
6.25% |
13.02% |
13.48% |
13.42% |
17.41% |
15.08% |
12.02% |
14.71% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
81.79% |
81.42% |
79.11% |
70.53% |
70.97% |
72.46% |
69.16% |
70.01% |
70.79% |
69.88% |
Operating Expenses to Revenue |
|
93.93% |
94.46% |
90.79% |
82.33% |
82.05% |
82.65% |
77.47% |
79.84% |
83.75% |
81.32% |
Earnings before Interest and Taxes (EBIT) |
|
142 |
143 |
270 |
534 |
599 |
651 |
1,067 |
885 |
707 |
928 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
245 |
307 |
422 |
685 |
783 |
836 |
1,263 |
1,099 |
943 |
1,177 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.07 |
1.16 |
1.37 |
0.91 |
1.17 |
5.65 |
5.06 |
3.99 |
4.81 |
6.94 |
Price to Tangible Book Value (P/TBV) |
|
1.77 |
1.99 |
2.28 |
1.47 |
1.98 |
8.78 |
7.60 |
5.82 |
7.18 |
9.94 |
Price to Revenue (P/Rev) |
|
1.15 |
1.17 |
1.27 |
0.91 |
1.16 |
5.57 |
4.64 |
4.22 |
5.10 |
6.99 |
Price to Earnings (P/E) |
|
28.96 |
38.72 |
21.43 |
7.13 |
8.94 |
43.91 |
27.87 |
29.67 |
45.72 |
50.03 |
Dividend Yield |
|
0.00% |
0.00% |
0.37% |
1.26% |
1.06% |
0.00% |
0.90% |
2.14% |
2.12% |
1.58% |
Earnings Yield |
|
3.45% |
2.58% |
4.67% |
14.02% |
11.18% |
2.28% |
3.59% |
3.37% |
2.19% |
2.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.85 |
0.91 |
1.06 |
0.61 |
0.88 |
3.58 |
3.26 |
2.71 |
2.97 |
4.78 |
Enterprise Value to Revenue (EV/Rev) |
|
1.56 |
1.85 |
1.97 |
1.20 |
1.61 |
5.52 |
4.72 |
4.21 |
4.87 |
6.88 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
14.83 |
15.54 |
13.67 |
5.28 |
6.87 |
24.76 |
17.70 |
16.80 |
22.44 |
29.06 |
Enterprise Value to EBIT (EV/EBIT) |
|
25.71 |
33.49 |
21.39 |
6.77 |
8.97 |
31.80 |
20.94 |
20.87 |
29.96 |
36.84 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
39.41 |
58.57 |
31.53 |
9.18 |
11.95 |
41.13 |
27.09 |
27.90 |
40.52 |
46.77 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
8.48 |
6.83 |
8.58 |
12.46 |
25.63 |
15.96 |
42.40 |
69.75 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
17.28 |
25.13 |
0.00 |
26.25 |
99.35 |
49.43 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.71 |
0.92 |
0.91 |
0.86 |
0.66 |
0.36 |
0.36 |
0.28 |
0.34 |
0.26 |
Long-Term Debt to Equity |
|
0.39 |
0.50 |
0.64 |
0.56 |
0.36 |
0.28 |
0.23 |
0.22 |
0.22 |
0.12 |
Financial Leverage |
|
0.53 |
0.82 |
0.92 |
0.88 |
0.76 |
0.50 |
0.36 |
0.32 |
0.31 |
0.30 |
Leverage Ratio |
|
4.74 |
6.20 |
7.23 |
7.58 |
7.15 |
6.48 |
6.54 |
6.87 |
7.05 |
7.07 |
Compound Leverage Factor |
|
4.74 |
6.20 |
7.23 |
7.58 |
7.15 |
6.48 |
6.54 |
6.87 |
7.05 |
7.07 |
Debt to Total Capital |
|
41.61% |
48.04% |
47.54% |
46.37% |
39.85% |
26.67% |
26.52% |
21.76% |
25.63% |
20.56% |
Short-Term Debt to Total Capital |
|
18.88% |
22.17% |
14.04% |
16.23% |
18.10% |
6.38% |
9.39% |
4.51% |
9.12% |
11.11% |
Long-Term Debt to Total Capital |
|
22.74% |
25.87% |
33.50% |
30.14% |
21.75% |
20.28% |
17.13% |
17.25% |
16.51% |
9.45% |
Preferred Equity to Total Capital |
|
0.00% |
2.85% |
2.75% |
2.52% |
5.08% |
9.26% |
10.00% |
10.06% |
9.62% |
9.57% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.50% |
0.90% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
58.39% |
49.11% |
49.71% |
50.61% |
54.17% |
64.08% |
63.49% |
68.19% |
64.74% |
69.87% |
Debt to EBITDA |
|
7.24 |
8.24 |
6.15 |
4.03 |
3.11 |
1.84 |
1.44 |
1.35 |
1.93 |
1.25 |
Net Debt to EBITDA |
|
3.93 |
5.27 |
4.50 |
1.01 |
1.48 |
-0.88 |
-0.26 |
-0.68 |
-1.80 |
-1.02 |
Long-Term Debt to EBITDA |
|
3.96 |
4.44 |
4.33 |
2.62 |
1.70 |
1.40 |
0.93 |
1.07 |
1.25 |
0.57 |
Debt to NOPAT |
|
19.24 |
31.06 |
14.18 |
7.02 |
5.40 |
3.06 |
2.20 |
2.24 |
3.49 |
2.01 |
Net Debt to NOPAT |
|
10.46 |
19.86 |
10.37 |
1.76 |
2.57 |
-1.47 |
-0.40 |
-1.13 |
-3.25 |
-1.65 |
Long-Term Debt to NOPAT |
|
10.51 |
16.72 |
9.99 |
4.56 |
2.95 |
2.33 |
1.42 |
1.77 |
2.25 |
0.93 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
2.87% |
5.36% |
5.45% |
7.94% |
11.38% |
13.16% |
13.22% |
12.90% |
12.48% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,094 |
-920 |
-1.70 |
-113 |
311 |
824 |
-247 |
704 |
213 |
692 |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.20 |
0.16 |
0.14 |
0.13 |
0.14 |
0.15 |
0.16 |
0.12 |
0.12 |
0.13 |
Fixed Asset Turnover |
|
15.23 |
14.52 |
17.85 |
11.46 |
4.51 |
5.88 |
28.19 |
23.85 |
22.21 |
25.84 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
4,269 |
5,270 |
5,455 |
5,962 |
6,101 |
5,780 |
6,852 |
6,810 |
7,119 |
7,159 |
Invested Capital Turnover |
|
0.63 |
0.54 |
0.55 |
0.53 |
0.55 |
0.63 |
0.75 |
0.64 |
0.62 |
0.70 |
Increase / (Decrease) in Invested Capital |
|
1,186 |
1,002 |
185 |
507 |
139 |
-321 |
1,072 |
-42 |
309 |
39 |
Enterprise Value (EV) |
|
3,639 |
4,775 |
5,765 |
3,618 |
5,377 |
20,709 |
22,348 |
18,476 |
21,171 |
34,207 |
Market Capitalization |
|
2,674 |
3,005 |
3,718 |
2,743 |
3,855 |
20,912 |
21,996 |
18,538 |
22,185 |
34,728 |
Book Value per Share |
|
$35.86 |
$39.07 |
$39.60 |
$41.90 |
$48.33 |
$12.61 |
$13.22 |
$14.02 |
$14.10 |
$15.28 |
Tangible Book Value per Share |
|
$21.78 |
$22.79 |
$23.85 |
$25.87 |
$28.50 |
$8.11 |
$8.80 |
$9.62 |
$9.44 |
$10.67 |
Total Capital |
|
4,269 |
5,270 |
5,455 |
5,962 |
6,101 |
5,780 |
6,852 |
6,810 |
7,119 |
7,159 |
Total Debt |
|
1,776 |
2,532 |
2,593 |
2,764 |
2,431 |
1,541 |
1,817 |
1,482 |
1,825 |
1,472 |
Total Long-Term Debt |
|
971 |
1,363 |
1,827 |
1,797 |
1,327 |
1,172 |
1,173 |
1,175 |
1,176 |
677 |
Net Debt |
|
965 |
1,619 |
1,897 |
695 |
1,157 |
-738 |
-333 |
-747 |
-1,699 |
-1,206 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
-22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-70 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,776 |
2,532 |
2,593 |
2,764 |
2,431 |
1,541 |
1,817 |
1,482 |
1,825 |
1,472 |
Total Depreciation and Amortization (D&A) |
|
104 |
165 |
152 |
151 |
184 |
185 |
195 |
214 |
237 |
249 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.90 |
$0.77 |
$1.69 |
$3.57 |
$3.99 |
$4.49 |
$7.34 |
$5.74 |
$4.55 |
$6.67 |
Adjusted Weighted Average Basic Shares Outstanding |
|
102.81M |
100.31M |
102.84M |
107.68M |
108.00M |
106.17M |
107.54M |
108.85M |
106.66M |
104.07M |
Adjusted Diluted Earnings per Share |
|
$0.79 |
$0.67 |
$1.43 |
$3.15 |
$3.66 |
$4.16 |
$6.66 |
$5.32 |
$4.28 |
$6.25 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
117.83M |
116.34M |
121.55M |
121.98M |
117.88M |
114.57M |
118.53M |
117.54M |
113.45M |
110.98M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.99 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
104.26M |
102.22M |
107.78M |
107.82M |
104.32M |
330.00M |
331.45M |
331.73M |
327.82M |
328.78M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
92 |
82 |
183 |
394 |
450 |
503 |
825 |
662 |
523 |
731 |
Normalized NOPAT Margin |
|
3.96% |
3.17% |
6.25% |
13.02% |
13.48% |
13.42% |
17.41% |
15.08% |
12.02% |
14.71% |
Pre Tax Income Margin |
|
6.07% |
5.54% |
9.21% |
17.67% |
17.95% |
17.35% |
22.53% |
20.16% |
16.25% |
18.68% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
4.79% |
12.61% |
11.17% |
13.17% |
14.65% |
12.36% |
25.83% |
38.33% |
31.08% |
Augmented Payout Ratio |
|
127.53% |
143.97% |
19.72% |
54.37% |
61.05% |
26.22% |
33.30% |
41.81% |
123.27% |
50.78% |
Quarterly Metrics And Ratios for Stifel Financial
This table displays calculated financial ratios and metrics derived from Stifel Financial'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 |
|
-8.72% |
-14.00% |
-0.87% |
-5.18% |
-0.01% |
2.21% |
5.08% |
15.91% |
17.19% |
19.04% |
7.95% |
EBITDA Growth |
|
-15.33% |
-22.17% |
-5.27% |
-12.30% |
-35.95% |
-5.21% |
5.14% |
22.35% |
68.16% |
19.83% |
-56.60% |
EBIT Growth |
|
-19.78% |
-26.66% |
-7.58% |
-17.00% |
-46.82% |
-11.85% |
4.20% |
25.09% |
97.99% |
29.23% |
-71.03% |
NOPAT Growth |
|
-21.42% |
-32.43% |
-9.23% |
-16.46% |
-54.91% |
-8.00% |
3.83% |
23.03% |
132.55% |
50.17% |
-67.60% |
Net Income Growth |
|
-21.42% |
-32.43% |
-9.23% |
-16.46% |
-54.91% |
-8.00% |
3.83% |
23.03% |
132.55% |
50.17% |
-67.60% |
EPS Growth |
|
-21.43% |
-34.19% |
-7.91% |
-14.73% |
-57.02% |
-10.39% |
9.38% |
28.18% |
157.69% |
52.17% |
-72.14% |
Operating Cash Flow Growth |
|
-46.50% |
184.58% |
43.01% |
-13.29% |
-57.21% |
-67.91% |
-58.34% |
-45.29% |
-13.94% |
152.41% |
65.36% |
Free Cash Flow Firm Growth |
|
21.34% |
126.95% |
139.78% |
134.08% |
89.22% |
-167.32% |
-103.50% |
-253.55% |
383.41% |
239.24% |
227.97% |
Invested Capital Growth |
|
7.49% |
-0.61% |
-4.34% |
0.32% |
1.50% |
4.54% |
2.55% |
4.79% |
0.81% |
0.55% |
0.44% |
Revenue Q/Q Growth |
|
-5.68% |
7.32% |
-1.32% |
-5.07% |
-0.54% |
9.70% |
1.45% |
4.72% |
0.55% |
11.43% |
-8.00% |
EBITDA Q/Q Growth |
|
-4.88% |
11.54% |
-7.85% |
-10.31% |
-30.53% |
65.08% |
2.22% |
4.37% |
-4.52% |
17.64% |
-62.98% |
EBIT Q/Q Growth |
|
-5.84% |
13.57% |
-10.19% |
-13.58% |
-39.67% |
88.25% |
6.16% |
3.75% |
-4.51% |
22.87% |
-76.20% |
NOPAT Q/Q Growth |
|
-6.00% |
16.84% |
-10.80% |
-14.72% |
-49.27% |
138.38% |
0.67% |
1.05% |
-4.11% |
53.94% |
-78.28% |
Net Income Q/Q Growth |
|
-6.00% |
16.84% |
-10.80% |
-14.72% |
-49.27% |
138.38% |
0.67% |
1.05% |
-4.11% |
53.94% |
-78.28% |
EPS Q/Q Growth |
|
-6.20% |
27.27% |
-16.88% |
-14.06% |
-52.73% |
165.38% |
1.45% |
0.71% |
-4.96% |
56.72% |
-81.43% |
Operating Cash Flow Q/Q Growth |
|
23.30% |
59.22% |
-144.90% |
198.36% |
-39.15% |
19.40% |
-321.58% |
133.99% |
-4.30% |
250.20% |
-130.41% |
Free Cash Flow Firm Q/Q Growth |
|
-1.44% |
165.68% |
118.86% |
-76.63% |
-132.10% |
-310.03% |
88.63% |
-926.31% |
159.24% |
101.45% |
-89.55% |
Invested Capital Q/Q Growth |
|
-0.88% |
-1.88% |
3.72% |
-0.54% |
0.28% |
1.06% |
1.74% |
1.64% |
-3.54% |
0.80% |
1.62% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
24.74% |
25.72% |
24.02% |
22.69% |
15.85% |
23.85% |
24.03% |
23.95% |
22.74% |
24.01% |
9.66% |
EBIT Margin |
|
19.69% |
20.84% |
18.96% |
17.26% |
10.47% |
17.97% |
18.80% |
18.63% |
17.69% |
19.51% |
5.05% |
Profit (Net Income) Margin |
|
14.46% |
15.75% |
14.23% |
12.79% |
6.52% |
14.17% |
14.06% |
13.57% |
12.94% |
17.88% |
4.22% |
Tax Burden Percent |
|
73.47% |
75.58% |
75.06% |
74.07% |
62.29% |
78.88% |
74.80% |
72.85% |
73.16% |
91.66% |
83.63% |
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 |
|
26.53% |
24.42% |
24.94% |
25.93% |
37.71% |
21.12% |
25.20% |
27.15% |
26.84% |
8.34% |
16.37% |
Return on Invested Capital (ROIC) |
|
9.88% |
10.12% |
8.63% |
7.88% |
4.03% |
8.85% |
8.66% |
8.63% |
8.70% |
12.45% |
2.94% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.88% |
10.12% |
8.63% |
7.88% |
4.03% |
8.85% |
8.66% |
8.63% |
8.70% |
12.45% |
2.94% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.33% |
3.22% |
3.38% |
2.68% |
1.35% |
2.75% |
3.03% |
2.93% |
2.69% |
3.74% |
1.01% |
Return on Equity (ROE) |
|
13.21% |
13.35% |
12.02% |
10.56% |
5.39% |
11.61% |
11.69% |
11.55% |
11.39% |
16.19% |
3.95% |
Cash Return on Invested Capital (CROIC) |
|
3.93% |
10.30% |
13.38% |
8.51% |
6.19% |
3.06% |
4.87% |
3.10% |
8.38% |
9.69% |
8.12% |
Operating Return on Assets (OROA) |
|
2.63% |
2.57% |
2.26% |
2.02% |
1.20% |
2.09% |
2.16% |
2.27% |
2.19% |
2.50% |
0.65% |
Return on Assets (ROA) |
|
1.93% |
1.94% |
1.69% |
1.50% |
0.75% |
1.65% |
1.61% |
1.65% |
1.60% |
2.29% |
0.54% |
Return on Common Equity (ROCE) |
|
11.40% |
11.58% |
10.43% |
9.18% |
4.68% |
10.11% |
10.18% |
10.08% |
9.95% |
14.17% |
3.45% |
Return on Equity Simple (ROE_SIMPLE) |
|
14.29% |
0.00% |
12.13% |
11.60% |
10.24% |
0.00% |
10.02% |
10.36% |
11.69% |
0.00% |
11.21% |
Net Operating Profit after Tax (NOPAT) |
|
151 |
177 |
158 |
134 |
68 |
162 |
164 |
165 |
159 |
244 |
53 |
NOPAT Margin |
|
14.46% |
15.75% |
14.23% |
12.79% |
6.52% |
14.17% |
14.06% |
13.57% |
12.94% |
17.88% |
4.22% |
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 |
|
70.13% |
69.00% |
70.43% |
70.93% |
71.18% |
70.65% |
70.14% |
70.67% |
69.94% |
68.88% |
69.50% |
Operating Expenses to Revenue |
|
80.31% |
79.16% |
81.04% |
82.74% |
89.53% |
82.03% |
81.20% |
81.37% |
82.31% |
80.49% |
94.95% |
Earnings before Interest and Taxes (EBIT) |
|
206 |
234 |
210 |
181 |
109 |
206 |
219 |
227 |
217 |
266 |
63 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
259 |
288 |
266 |
238 |
166 |
273 |
279 |
292 |
279 |
328 |
121 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.64 |
3.99 |
4.10 |
4.15 |
4.35 |
4.81 |
5.54 |
5.85 |
6.31 |
6.94 |
6.39 |
Price to Tangible Book Value (P/TBV) |
|
5.36 |
5.82 |
6.09 |
6.14 |
6.54 |
7.18 |
8.27 |
8.60 |
9.15 |
9.94 |
9.25 |
Price to Revenue (P/Rev) |
|
3.62 |
4.22 |
4.35 |
4.47 |
4.58 |
5.10 |
5.77 |
6.03 |
6.47 |
6.99 |
6.12 |
Price to Earnings (P/E) |
|
23.31 |
29.67 |
31.29 |
33.18 |
39.68 |
45.72 |
51.76 |
52.77 |
50.21 |
50.03 |
53.11 |
Dividend Yield |
|
2.10% |
2.14% |
2.19% |
2.26% |
2.29% |
2.12% |
1.93% |
1.85% |
1.73% |
1.58% |
1.82% |
Earnings Yield |
|
4.29% |
3.37% |
3.20% |
3.01% |
2.52% |
2.19% |
1.93% |
1.90% |
1.99% |
2.00% |
1.88% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.52 |
2.71 |
2.65 |
2.81 |
2.77 |
2.97 |
3.40 |
3.74 |
4.37 |
4.78 |
4.21 |
Enterprise Value to Revenue (EV/Rev) |
|
3.82 |
4.21 |
4.26 |
4.57 |
4.51 |
4.87 |
5.59 |
6.03 |
6.53 |
6.88 |
6.06 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
14.80 |
16.80 |
17.23 |
18.80 |
20.35 |
22.44 |
25.72 |
27.27 |
27.64 |
29.06 |
30.08 |
Enterprise Value to EBIT (EV/EBIT) |
|
18.03 |
20.87 |
21.53 |
23.79 |
26.55 |
29.96 |
34.40 |
36.20 |
35.75 |
36.84 |
39.66 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
23.42 |
27.90 |
28.92 |
31.89 |
36.33 |
40.52 |
46.56 |
49.24 |
47.76 |
46.77 |
49.39 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
29.10 |
15.96 |
12.91 |
14.22 |
18.03 |
42.40 |
89.60 |
267.07 |
437.00 |
69.75 |
34.49 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
66.42 |
26.25 |
19.34 |
33.11 |
45.07 |
99.35 |
70.66 |
123.68 |
52.35 |
49.43 |
52.04 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.33 |
0.28 |
0.33 |
0.31 |
0.34 |
0.34 |
0.37 |
0.36 |
0.28 |
0.26 |
0.31 |
Long-Term Debt to Equity |
|
0.22 |
0.22 |
0.22 |
0.22 |
0.22 |
0.22 |
0.22 |
0.22 |
0.12 |
0.12 |
0.12 |
Financial Leverage |
|
0.34 |
0.32 |
0.39 |
0.34 |
0.34 |
0.31 |
0.35 |
0.34 |
0.31 |
0.30 |
0.34 |
Leverage Ratio |
|
6.83 |
6.87 |
7.10 |
7.05 |
7.21 |
7.05 |
7.25 |
6.99 |
7.11 |
7.07 |
7.27 |
Compound Leverage Factor |
|
6.83 |
6.87 |
7.10 |
7.05 |
7.21 |
7.05 |
7.25 |
6.99 |
7.11 |
7.07 |
7.27 |
Debt to Total Capital |
|
24.69% |
21.76% |
24.57% |
23.95% |
25.58% |
25.63% |
27.19% |
26.68% |
21.75% |
20.56% |
23.87% |
Short-Term Debt to Total Capital |
|
7.77% |
4.51% |
7.94% |
7.22% |
8.90% |
9.12% |
10.96% |
10.70% |
12.23% |
11.11% |
14.57% |
Long-Term Debt to Total Capital |
|
16.92% |
17.25% |
16.63% |
16.73% |
16.68% |
16.51% |
16.23% |
15.98% |
9.52% |
9.45% |
9.30% |
Preferred Equity to Total Capital |
|
9.87% |
10.06% |
9.70% |
9.75% |
9.72% |
9.62% |
9.46% |
9.30% |
9.65% |
9.57% |
9.42% |
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 |
|
65.44% |
68.19% |
65.73% |
66.30% |
64.69% |
64.74% |
63.35% |
64.02% |
68.60% |
69.87% |
66.71% |
Debt to EBITDA |
|
1.45 |
1.35 |
1.60 |
1.60 |
1.88 |
1.93 |
2.06 |
1.94 |
1.38 |
1.25 |
1.70 |
Net Debt to EBITDA |
|
0.23 |
-0.68 |
-0.97 |
-0.24 |
-1.04 |
-1.80 |
-1.57 |
-0.69 |
-0.36 |
-1.02 |
-1.00 |
Long-Term Debt to EBITDA |
|
0.99 |
1.07 |
1.08 |
1.12 |
1.23 |
1.25 |
1.23 |
1.16 |
0.60 |
0.57 |
0.66 |
Debt to NOPAT |
|
2.29 |
2.24 |
2.69 |
2.71 |
3.36 |
3.49 |
3.73 |
3.51 |
2.38 |
2.01 |
2.80 |
Net Debt to NOPAT |
|
0.36 |
-1.13 |
-1.63 |
-0.40 |
-1.86 |
-3.25 |
-2.85 |
-1.24 |
-0.62 |
-1.65 |
-1.64 |
Long-Term Debt to NOPAT |
|
1.57 |
1.77 |
1.82 |
1.90 |
2.19 |
2.25 |
2.22 |
2.10 |
1.04 |
0.93 |
1.09 |
Noncontrolling Interest Sharing Ratio |
|
13.67% |
13.22% |
13.20% |
13.09% |
13.09% |
12.90% |
12.92% |
12.75% |
12.69% |
12.48% |
12.67% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-332 |
218 |
478 |
112 |
-36 |
-147 |
-17 |
-171 |
102 |
205 |
21 |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.13 |
0.12 |
0.12 |
0.12 |
0.11 |
0.12 |
0.11 |
0.12 |
0.12 |
0.13 |
0.13 |
Fixed Asset Turnover |
|
18.90 |
23.85 |
23.70 |
23.42 |
23.22 |
22.21 |
17.57 |
17.46 |
24.58 |
25.84 |
20.43 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
6,941 |
6,810 |
7,063 |
7,025 |
7,045 |
7,119 |
7,243 |
7,362 |
7,102 |
7,159 |
7,275 |
Invested Capital Turnover |
|
0.68 |
0.64 |
0.61 |
0.62 |
0.62 |
0.62 |
0.62 |
0.64 |
0.67 |
0.70 |
0.70 |
Increase / (Decrease) in Invested Capital |
|
484 |
-42 |
-320 |
23 |
104 |
309 |
180 |
337 |
57 |
39 |
32 |
Enterprise Value (EV) |
|
17,492 |
18,476 |
18,686 |
19,764 |
19,499 |
21,171 |
24,611 |
27,550 |
31,040 |
34,207 |
30,659 |
Market Capitalization |
|
16,540 |
18,538 |
19,052 |
19,326 |
19,814 |
22,185 |
25,431 |
27,558 |
30,756 |
34,728 |
30,991 |
Book Value per Share |
|
$13.72 |
$14.02 |
$13.99 |
$14.07 |
$13.83 |
$14.10 |
$44.01 |
$14.39 |
$14.87 |
$15.28 |
$14.76 |
Tangible Book Value per Share |
|
$9.32 |
$9.62 |
$9.44 |
$9.51 |
$9.20 |
$9.44 |
$29.47 |
$9.78 |
$10.26 |
$10.67 |
$10.19 |
Total Capital |
|
6,941 |
6,810 |
7,063 |
7,025 |
7,045 |
7,119 |
7,243 |
7,362 |
7,102 |
7,159 |
7,275 |
Total Debt |
|
1,713 |
1,482 |
1,736 |
1,682 |
1,802 |
1,825 |
1,969 |
1,964 |
1,545 |
1,472 |
1,737 |
Total Long-Term Debt |
|
1,174 |
1,175 |
1,175 |
1,175 |
1,175 |
1,176 |
1,176 |
1,176 |
676 |
677 |
677 |
Net Debt |
|
267 |
-747 |
-1,051 |
-247 |
-1,000 |
-1,699 |
-1,505 |
-693 |
-401 |
-1,206 |
-1,017 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-15 |
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) |
|
1,713 |
1,482 |
1,736 |
1,682 |
1,802 |
1,825 |
1,969 |
1,964 |
1,545 |
1,472 |
1,737 |
Total Depreciation and Amortization (D&A) |
|
53 |
55 |
56 |
57 |
56 |
67 |
61 |
65 |
62 |
61 |
58 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.30 |
$1.54 |
$1.36 |
$1.16 |
$0.55 |
$1.48 |
$1.48 |
$1.50 |
$1.43 |
$2.26 |
$0.42 |
Adjusted Weighted Average Basic Shares Outstanding |
|
108.77M |
108.85M |
108.75M |
107.94M |
106.07M |
106.66M |
104.28M |
104.15M |
103.97M |
104.07M |
104.76M |
Adjusted Diluted Earnings per Share |
|
$1.21 |
$1.54 |
$1.28 |
$1.10 |
$0.52 |
$1.38 |
$1.40 |
$1.41 |
$1.34 |
$2.10 |
$0.39 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
117.22M |
117.54M |
115.39M |
113.86M |
113.20M |
113.45M |
109.99M |
110.29M |
110.99M |
110.98M |
110.64M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$1.54 |
$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 |
|
331.31M |
331.73M |
331.16M |
329.48M |
327.02M |
327.82M |
327.48M |
327.54M |
225.03M |
328.78M |
327.75M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
151 |
177 |
158 |
134 |
68 |
162 |
164 |
165 |
159 |
244 |
53 |
Normalized NOPAT Margin |
|
14.46% |
15.75% |
14.23% |
12.79% |
6.52% |
14.17% |
14.06% |
13.57% |
12.94% |
17.88% |
4.22% |
Pre Tax Income Margin |
|
19.69% |
20.84% |
18.96% |
17.26% |
10.47% |
17.97% |
18.80% |
18.63% |
17.69% |
19.51% |
5.05% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
21.00% |
25.83% |
28.10% |
30.40% |
36.16% |
38.33% |
40.93% |
38.55% |
34.06% |
31.08% |
36.58% |
Augmented Payout Ratio |
|
36.89% |
41.81% |
59.11% |
71.79% |
106.10% |
123.27% |
118.51% |
99.47% |
71.33% |
50.78% |
65.02% |
Key Financial Trends
Stifel Financial Corp (NYSE: SF) has demonstrated solid financial performance across the last several quarters and years, marked by consistent revenue growth, stable profitability, and strong capital management, but also with some notable fluctuations and challenges.
Positive Highlights:
- Consistent total revenue growth: For example, Q1 2025 revenue was $1.255 billion, up from $1.163 billion in Q1 2024, reflecting firm growth in non-interest income sources.
- Robust net income attributable to common shareholders in Q1 2025 of $43.7 million and $154 million in Q1 2024, reflecting profitability across periods.
- Stable and growing earnings per share (EPS) historically, with Q1 2025 diluted EPS of $0.39 (despite expected seasonal drop) compared to $1.40 in Q1 2024, showing a maintaining of earnings capability.
- Strong non-interest income base, driven by investment banking income ($238M in Q1 2025) and other non-interest income ($813M in Q1 2025), underlining diversified revenue streams.
- Solid capital structure: Total equity stood at $5.54 billion in Q1 2025, supported by $4.85 billion in common equity and $685 million in preferred stock, ensuring a healthy buffer for operations.
- Cash and cash equivalents were strong at $2.7 billion in Q1 2025, indicating good liquidity.
- Reduction of treasury stock from prior levels indicates potential stock repurchases supporting shareholder value (Treasury stock was -$644M in Q1 2025).
- Positive net change in cash and equivalents in Q1 2025 ($75.9 million), following a historically strong cash flow generation from financing activities ($457 million net inflow).
Neutral Observations:
- Interest income and expense consistently reported as $0, which likely reflects the company's business model focusing on fee and non-interest revenue rather than traditional net interest margin.
- Provision for loan losses remained modest (around $12 million in Q1 2025), appropriate given zero net loans on the balance sheet, but should be monitored for credit risk exposure.
- Significant fluctuations in cash flows from operating activities across quarters, reflecting some volatility in operating asset and liability management.
Negative Concerns:
- Q1 2025 net cash used in operating activities was -$211 million, indicating operating cash outflows that may affect liquidity if sustained.
- Total non-interest expenses, including salaries and employee benefits, remain high ($1.192 billion in Q1 2025), putting margin pressure despite revenue growth.
- Decline in net income and EPS in Q1 2025 compared to recent preceding quarters indicates some softness or seasonal impact; Q4 2024 net income was $244 million vs. $53 million in Q1 2025.
- Increasing long-term liabilities in recent quarters, rising from $1.175 billion in early 2023 to $677 million in Q1 2025, though partly offset by decreased short-term debt.
- Net repurchase of common equity continues, with $93 million in Q1 2025 and $46 million in Q4 2024, potentially putting pressure on cash reserves.
- Cash dividends have steadily increased from $0.30 per share in 2022 to $0.46 in Q1 2025, which increases shareholder distributions but may challenge free cash flow if earnings weaken.
- Negative changes in accumulated other comprehensive income (AOCI) reflect unrealized losses impacting equity by approximately -$52 million in Q1 2025.
Summary: Stifel Financial shows a generally stable and growing revenue base with strong capital and liquidity positions. The company excels in generating non-interest income, notably from investment banking and other fee-based services. However, the most recent quarter shows some pressure on operating cash flows and net income, along with relatively high non-interest expenses and ongoing equity repurchases. Investors should monitor whether this softness in earnings is seasonal or indicative of emerging challenges, while recognizing the strong underlying business model and diversified income streams.
08/23/25 10:13 PMAI Generated. May Contain Errors.