
OneMain Holdings (OMF) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
1.2B
Net Income
167.0M
13.70%
EPS (Diluted)
$1.40
Balance Sheet Metrics
Total Assets
26.0B
Total Liabilities
22.7B
Shareholders Equity
3.3B
Debt to Equity
6.94
Cash Flow Metrics
Operating Cash Flow
307.0M
Free Cash Flow
665.0M
Revenue & Profitability Trend
OneMain Holdings Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 4.5B | 4.3B | 4.2B | 4.0B | 3.9B |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.1B | 1.0B | 994.0M | 1.0B | 998.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.1B | 1.0B | 994.0M | 1.0B | 998.0M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 667.0M | 840.0M | 1.2B | 1.7B | 977.0M |
Income Tax | 158.0M | 199.0M | 283.0M | 427.0M | 247.0M |
Effective Tax Rate % | 23.7% | 23.7% | 24.5% | 24.5% | 25.3% |
Net Income | 509.0M | 641.0M | 872.0M | 1.3B | 730.0M |
Net Margin % | 11.2% | 15.0% | 20.8% | 32.6% | 18.7% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $4.26 | $5.35 | $7.25 | $10.28 | $5.43 |
EPS (Diluted) | $4.24 | $5.32 | $7.06 | $9.87 | $5.41 |
Basic Shares Outstanding | 119659278 | 119757277 | 121042125 | 127809640 | 134341724 |
Diluted Shares Outstanding | 119659278 | 119757277 | 121042125 | 127809640 | 134341724 |
Income Statement Trend
OneMain Holdings Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 458.0M | 1.0B | 498.0M | 541.0M | 2.3B |
Short-term Investments | 472.0M | 458.0M | 1.7B | 1.9B | 1.8B |
Accounts Receivable | - | - | - | - | 299.0M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 3.2B | 3.1B | 3.1B | 3.1B | 3.2B |
Intangible Assets | 286.0M | 260.0M | 261.0M | 274.0M | 306.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 25.9B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | - | - | - | - | - |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 21.4B | 19.8B | 18.3B | 17.8B | 17.8B |
Deferred Tax Liabilities | 20.0M | 9.0M | 5.0M | 1.0M | 45.0M |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 22.7B | - | - | - | - |
Equity | |||||
Common Stock | 1.0M | 1.0M | 1.0M | 1.0M | 1.0M |
Retained Earnings | 2.3B | 2.3B | 2.1B | 1.7B | 1.7B |
Treasury Stock | 759.0M | 728.0M | 667.0M | 368.0M | 0 |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.2B | 3.2B | 3.0B | 3.1B | 3.4B |
Key Metrics | |||||
Total Debt | 21.4B | 19.8B | 18.3B | 17.8B | 17.8B |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
OneMain Holdings Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 509.0M | 641.0M | 872.0M | 1.3B | 730.0M |
Depreciation & Amortization | 277.0M | 257.0M | 262.0M | 264.0M | 264.0M |
Stock-Based Compensation | 30.0M | 36.0M | 31.0M | 23.0M | 17.0M |
Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow | 773.0M | 894.0M | 1.1B | 1.7B | 972.0M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -64.0M | - | - | - | - |
Investment Purchases | -284.0M | -184.0M | -536.0M | -1.2B | -994.0M |
Investment Sales | 392.0M | 329.0M | 477.0M | 1.1B | 1.0B |
Investing Cash Flow | -34.0M | 54.0M | -134.0M | -189.0M | -3.0M |
Financing Activities | |||||
Share Repurchases | -35.0M | -65.0M | -303.0M | -368.0M | -45.0M |
Dividends Paid | -498.0M | -487.0M | -480.0M | -1.3B | -806.0M |
Debt Issuance | 4.4B | 4.8B | 5.6B | 3.8B | 7.3B |
Debt Repayment | -3.7B | -3.3B | -5.1B | -3.9B | -6.8B |
Financing Cash Flow | 161.0M | 932.0M | -326.0M | -1.8B | -370.0M |
Free Cash Flow | 2.7B | 2.5B | 2.4B | 2.2B | 2.2B |
Net Change in Cash | 900.0M | 1.9B | 643.0M | -328.0M | 599.0M |
Cash Flow Trend
OneMain Holdings Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
10.32
Forward P/E
8.25
Price to Book
2.05
Price to Sales
2.47
PEG Ratio
0.08
Profitability Ratios
Profit Margin
24.07%
Operating Margin
33.19%
Return on Equity
20.50%
Return on Assets
2.57%
Financial Health
Debt to Equity
663.05
Beta
1.22
Per Share Data
EPS (TTM)
$5.55
Book Value per Share
$27.98
Revenue per Share
$23.12
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
omf | 6.8B | 10.32 | 2.05 | 20.50% | 24.07% | 663.05 |
Visa | 668.6B | 33.67 | 17.59 | 51.76% | 52.16% | 65.02 |
Mastercard | 525.9B | 39.22 | 67.11 | 176.95% | 44.93% | 240.92 |
SLM | 6.3B | 14.72 | 2.98 | 18.99% | 36.64% | 269.94 |
Upstart Holdings | 6.2B | -44.51 | 8.53 | -0.96% | -0.72% | 212.94 |
FirstCash Holdings | 6.1B | 21.33 | 2.87 | 14.17% | 8.61% | 94.52 |
Financial data is updated regularly. All figures are in the company's reporting currency.