Annual Income Statements for Capitol Federal Financial
This table shows Capitol Federal Financial's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Capitol Federal Financial
This table shows Capitol Federal Financial's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
19 |
16 |
14 |
8.30 |
-140 |
2.54 |
14 |
9.65 |
12 |
15 |
15 |
Consolidated Net Income / (Loss) |
|
19 |
16 |
14 |
8.30 |
-140 |
2.54 |
14 |
9.65 |
12 |
15 |
15 |
Net Income / (Loss) Continuing Operations |
|
19 |
16 |
14 |
8.30 |
-140 |
2.54 |
14 |
9.65 |
12 |
15 |
15 |
Total Pre-Tax Income |
|
25 |
20 |
18 |
9.90 |
-186 |
2.07 |
17 |
16 |
19 |
19 |
19 |
Total Revenue |
|
56 |
51 |
47 |
41 |
-157 |
31 |
46 |
45 |
46 |
47 |
49 |
Net Interest Income / (Expense) |
|
50 |
46 |
42 |
35 |
31 |
40 |
41 |
40 |
41 |
42 |
44 |
Total Interest Income |
|
83 |
91 |
90 |
91 |
88 |
92 |
93 |
95 |
97 |
98 |
98 |
Loans and Leases Interest Income |
|
60 |
65 |
69 |
72 |
74 |
76 |
76 |
77 |
80 |
81 |
81 |
Investment Securities Interest Income |
|
9.62 |
9.85 |
9.25 |
8.72 |
8.09 |
11 |
13 |
14 |
14 |
14 |
15 |
Deposits and Money Market Investments Interest Income |
|
13 |
17 |
11 |
10 |
6.14 |
4.78 |
4.51 |
3.88 |
2.56 |
1.87 |
2.73 |
Total Interest Expense |
|
34 |
46 |
48 |
56 |
58 |
52 |
52 |
55 |
56 |
55 |
54 |
Deposits Interest Expense |
|
9.01 |
34 |
16 |
24 |
8.07 |
32 |
33 |
36 |
37 |
37 |
36 |
Long-Term Debt Interest Expense |
|
25 |
12 |
31 |
31 |
49 |
20 |
19 |
18 |
19 |
18 |
18 |
Total Non-Interest Income |
|
5.79 |
5.35 |
5.08 |
5.81 |
-188 |
-8.89 |
4.64 |
4.71 |
4.79 |
4.69 |
4.95 |
Other Service Charges |
|
1.42 |
1.10 |
1.08 |
1.52 |
1.23 |
1.01 |
1.46 |
1.10 |
1.20 |
1.21 |
1.43 |
Net Realized & Unrealized Capital Gains on Investments |
|
- |
0.00 |
0.00 |
0.00 |
-193 |
-13 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
Other Non-Interest Income |
|
4.37 |
4.26 |
4.00 |
4.29 |
3.69 |
3.44 |
3.19 |
3.61 |
3.58 |
3.48 |
3.52 |
Provision for Credit Losses |
|
1.06 |
3.66 |
0.89 |
1.32 |
0.96 |
0.12 |
0.30 |
1.47 |
-0.64 |
0.68 |
0.00 |
Total Non-Interest Expense |
|
30 |
28 |
29 |
29 |
28 |
29 |
28 |
28 |
27 |
27 |
30 |
Salaries and Employee Benefits |
|
14 |
14 |
13 |
13 |
12 |
13 |
13 |
13 |
13 |
14 |
15 |
Net Occupancy & Equipment Expense |
|
8.82 |
8.54 |
9.36 |
9.67 |
10 |
8.74 |
8.44 |
8.63 |
8.08 |
7.88 |
8.43 |
Marketing Expense |
|
1.55 |
0.83 |
1.33 |
1.45 |
0.69 |
0.99 |
1.27 |
0.95 |
1.05 |
0.82 |
0.76 |
Property & Liability Insurance Claims |
|
0.82 |
0.81 |
1.25 |
1.23 |
1.17 |
1.86 |
1.73 |
1.35 |
1.11 |
1.04 |
1.10 |
Other Operating Expenses |
|
4.35 |
3.89 |
3.91 |
3.78 |
4.45 |
3.93 |
4.13 |
3.71 |
3.71 |
3.17 |
4.32 |
Income Tax Expense |
|
5.33 |
3.51 |
3.33 |
1.60 |
-46 |
-0.48 |
3.46 |
5.96 |
7.15 |
3.67 |
3.85 |
Basic Earnings per Share |
|
$0.14 |
$0.12 |
$0.11 |
$0.06 |
($1.05) |
$0.02 |
$0.11 |
$0.07 |
$0.09 |
$0.12 |
$0.12 |
Weighted Average Basic Shares Outstanding |
|
137.49M |
134.64M |
133.15M |
133.20M |
135.24M |
132.35M |
130.54M |
129.87M |
132.77M |
129.97M |
130.03M |
Diluted Earnings per Share |
|
$0.14 |
$0.12 |
$0.11 |
$0.06 |
($1.05) |
$0.02 |
$0.11 |
$0.07 |
$0.09 |
$0.12 |
$0.12 |
Weighted Average Diluted Shares Outstanding |
|
137.49M |
134.64M |
133.15M |
133.20M |
135.24M |
132.35M |
130.54M |
129.87M |
132.77M |
129.97M |
130.03M |
Weighted Average Basic & Diluted Shares Outstanding |
|
137.49M |
136.14M |
136.16M |
136.19M |
135.24M |
133.73M |
132.73M |
132.74M |
132.77M |
132.79M |
132.80M |
Annual Cash Flow Statements for Capitol Federal Financial
This table details how cash moves in and out of Capitol Federal Financial's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
70 |
-213 |
115 |
-14 |
-169 |
-21 |
196 |
-28 |
Net Cash From Operating Activities |
|
85 |
124 |
81 |
93 |
74 |
97 |
48 |
31 |
Net Cash From Continuing Operating Activities |
|
85 |
124 |
81 |
93 |
74 |
97 |
48 |
31 |
Net Income / (Loss) Continuing Operations |
|
84 |
99 |
94 |
65 |
76 |
84 |
-102 |
38 |
Consolidated Net Income / (Loss) |
|
84 |
99 |
94 |
65 |
76 |
84 |
-102 |
38 |
Provision For Loan Losses |
|
0.00 |
0.00 |
0.75 |
22 |
-8.51 |
-4.63 |
6.84 |
1.26 |
Depreciation Expense |
|
7.80 |
8.46 |
9.14 |
9.13 |
9.37 |
9.37 |
9.04 |
7.93 |
Amortization Expense |
|
5.90 |
4.56 |
3.57 |
4.16 |
9.37 |
8.14 |
5.73 |
-5.88 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1.55 |
2.71 |
-5.43 |
-8.86 |
-10 |
-5.72 |
135 |
-3.67 |
Changes in Operating Assets and Liabilities, net |
|
-11 |
9.51 |
-21 |
1.65 |
-1.45 |
5.69 |
-7.21 |
-6.47 |
Net Cash From Investing Activities |
|
146 |
-22 |
233 |
-151 |
-327 |
-168 |
-329 |
629 |
Net Cash From Continuing Investing Activities |
|
146 |
-22 |
233 |
-151 |
-327 |
-168 |
-329 |
629 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-9.13 |
-12 |
-12 |
-15 |
-9.41 |
-5.56 |
-6.28 |
-7.18 |
Purchase of Investment Securities |
|
-650 |
-727 |
-479 |
-816 |
-948 |
-789 |
-875 |
-1,113 |
Sale and/or Maturity of Investments |
|
805 |
701 |
724 |
680 |
630 |
627 |
552 |
1,749 |
Net Cash From Financing Activities |
|
-162 |
-315 |
-200 |
44 |
83 |
49 |
478 |
-689 |
Net Cash From Continuing Financing Activities |
|
-162 |
-315 |
-200 |
44 |
83 |
49 |
478 |
-689 |
Net Change in Deposits |
|
146 |
-59 |
-21 |
610 |
406 |
-403 |
-144 |
79 |
Issuance of Debt |
|
2,700 |
17,275 |
5,519 |
1,666 |
1,144 |
1,454 |
4,294 |
350 |
Repayment of Debt |
|
-2,900 |
-17,414 |
-5,564 |
-2,117 |
-1,352 |
-907 |
-3,549 |
-1,052 |
Repurchase of Common Equity |
|
- |
0.00 |
0.00 |
-21 |
-4.57 |
0.00 |
-23 |
-19 |
Payment of Dividends |
|
-118 |
-118 |
-135 |
-94 |
-118 |
-103 |
-83 |
-45 |
Other Financing Activities, Net |
|
10 |
1.20 |
1.91 |
0.67 |
7.33 |
7.34 |
-17 |
-1.19 |
Cash Interest Paid |
|
117 |
120 |
124 |
119 |
84 |
84 |
189 |
225 |
Cash Income Taxes Paid |
|
38 |
25 |
18 |
13 |
13 |
14 |
5.42 |
6.02 |
Quarterly Cash Flow Statements for Capitol Federal Financial
This table details how cash moves in and out of Capitol Federal Financial's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
-5.60 |
0.49 |
11 |
269 |
-84 |
75 |
123 |
-126 |
-101 |
-47 |
170 |
Net Cash From Operating Activities |
|
34 |
15 |
10 |
9.33 |
13 |
-5.33 |
21 |
19 |
-3.09 |
5.61 |
16 |
Net Cash From Continuing Operating Activities |
|
34 |
15 |
10 |
9.33 |
13 |
-5.33 |
21 |
19 |
-3.09 |
5.61 |
16 |
Net Income / (Loss) Continuing Operations |
|
19 |
16 |
14 |
8.30 |
-140 |
2.54 |
14 |
9.65 |
12 |
15 |
15 |
Consolidated Net Income / (Loss) |
|
19 |
16 |
14 |
8.30 |
-140 |
2.54 |
14 |
9.65 |
12 |
15 |
15 |
Depreciation Expense |
|
2.35 |
2.30 |
2.28 |
2.24 |
2.22 |
2.04 |
2.04 |
2.01 |
1.85 |
1.85 |
1.82 |
Amortization Expense |
|
1.72 |
1.57 |
1.42 |
1.39 |
1.35 |
-2.19 |
-2.41 |
-1.00 |
-0.28 |
-0.35 |
-0.31 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1.31 |
-3.73 |
-3.20 |
-2.93 |
145 |
4.25 |
4.63 |
-2.16 |
-10 |
0.56 |
-3.69 |
Changes in Operating Assets and Liabilities, net |
|
11 |
-5.44 |
-5.45 |
-0.99 |
4.68 |
-12 |
2.19 |
9.14 |
-5.69 |
-13 |
2.30 |
Net Cash From Investing Activities |
|
-179 |
-291 |
-133 |
53 |
42 |
678 |
-4.22 |
-44 |
-1.23 |
-66 |
-8.40 |
Net Cash From Continuing Investing Activities |
|
-179 |
-291 |
-133 |
53 |
42 |
678 |
-4.22 |
-44 |
-1.23 |
-66 |
-8.40 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.07 |
-1.09 |
-1.18 |
-2.13 |
-1.88 |
-1.26 |
-1.47 |
-2.68 |
-1.78 |
-1.15 |
-0.76 |
Purchase of Investment Securities |
|
-353 |
-437 |
-300 |
-42 |
-96 |
-645 |
-214 |
-165 |
-88 |
-119 |
-59 |
Sale and/or Maturity of Investments |
|
176 |
147 |
168 |
97 |
140 |
1,325 |
211 |
124 |
89 |
55 |
52 |
Net Cash From Financing Activities |
|
139 |
277 |
134 |
207 |
-140 |
-598 |
107 |
-101 |
-96 |
13 |
163 |
Net Cash From Continuing Financing Activities |
|
139 |
277 |
134 |
207 |
-140 |
-598 |
107 |
-101 |
-96 |
13 |
163 |
Net Change in Deposits |
|
-135 |
-120 |
70 |
-52 |
-42 |
-30 |
120 |
-12 |
0.32 |
76 |
166 |
Issuance of Debt |
|
375 |
2,000 |
1,092 |
1,202 |
- |
175 |
50 |
50 |
75 |
200 |
150 |
Repayment of Debt |
|
-113 |
-1,488 |
-1,041 |
-913 |
-107 |
-683 |
-72 |
-110 |
-187 |
-216 |
-171 |
Payment of Dividends |
|
-12 |
-49 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
-11 |
Other Financing Activities, Net |
|
24 |
-44 |
24 |
-19 |
22 |
-38 |
28 |
-18 |
27 |
-36 |
29 |
Annual Balance Sheets for Capitol Federal Financial
This table presents Capitol Federal 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 |
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
9,450 |
9,340 |
9,487 |
9,631 |
9,625 |
10,177 |
9,528 |
Cash and Due from Banks |
|
139 |
220 |
185 |
42 |
49 |
246 |
217 |
Trading Account Securities |
|
1,327 |
1,205 |
1,561 |
2,015 |
1,563 |
1,384 |
856 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
96 |
97 |
102 |
99 |
95 |
92 |
91 |
Other Assets |
|
7,888 |
7,818 |
7,639 |
7,475 |
7,918 |
8,456 |
8,363 |
Total Liabilities & Shareholders' Equity |
|
9,450 |
9,340 |
9,487 |
9,631 |
9,625 |
10,177 |
9,528 |
Total Liabilities |
|
8,058 |
8,004 |
8,202 |
8,389 |
8,528 |
9,133 |
8,495 |
Non-Interest Bearing Deposits |
|
5,603 |
5,582 |
6,191 |
6,597 |
6,195 |
6,051 |
6,130 |
Interest Bearing Deposits |
|
65 |
66 |
66 |
73 |
80 |
63 |
62 |
Long-Term Debt |
|
2,175 |
2,240 |
1,789 |
1,583 |
2,132 |
2,879 |
2,180 |
Other Long-Term Liabilities |
|
104 |
116 |
156 |
136 |
121 |
140 |
124 |
Total Equity & Noncontrolling Interests |
|
1,392 |
1,336 |
1,285 |
1,242 |
1,096 |
1,044 |
1,032 |
Total Preferred & Common Equity |
|
1,392 |
1,336 |
1,285 |
1,242 |
1,096 |
1,044 |
1,032 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,392 |
1,336 |
1,285 |
1,242 |
1,096 |
1,044 |
1,032 |
Common Stock |
|
1,209 |
1,212 |
1,191 |
1,191 |
1,192 |
1,168 |
1,148 |
Retained Earnings |
|
215 |
174 |
143 |
99 |
80 |
-105 |
-111 |
Accumulated Other Comprehensive Income / (Loss) |
|
4.34 |
-15 |
-17 |
-16 |
-146 |
8.70 |
22 |
Other Equity Adjustments |
|
-36 |
-35 |
-33 |
-31 |
-30 |
-28 |
-26 |
Quarterly Balance Sheets for Capitol Federal Financial
This table presents Capitol Federal 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 |
Q2 2025 |
Total Assets |
|
9,476 |
9,930 |
10,086 |
10,294 |
9,576 |
9,721 |
9,603 |
9,538 |
9,718 |
Cash and Due from Banks |
|
55 |
50 |
60 |
329 |
320 |
444 |
318 |
170 |
340 |
Trading Account Securities |
|
1,694 |
1,529 |
1,506 |
1,445 |
740 |
843 |
802 |
862 |
961 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
96 |
94 |
92 |
92 |
91 |
91 |
92 |
90 |
89 |
Other Assets |
|
7,631 |
8,258 |
8,427 |
8,428 |
8,424 |
8,344 |
8,391 |
8,416 |
8,327 |
Total Liabilities & Shareholders' Equity |
|
9,476 |
9,930 |
10,086 |
10,294 |
9,576 |
9,721 |
9,603 |
9,538 |
9,718 |
Total Liabilities |
|
8,344 |
8,875 |
9,014 |
9,233 |
8,542 |
8,696 |
8,582 |
8,511 |
8,681 |
Non-Interest Bearing Deposits |
|
6,330 |
6,075 |
6,144 |
6,093 |
6,022 |
6,142 |
6,130 |
6,206 |
6,373 |
Interest Bearing Deposits |
|
56 |
36 |
60 |
41 |
25 |
53 |
35 |
26 |
55 |
Long-Term Debt |
|
1,870 |
2,645 |
2,697 |
2,986 |
2,373 |
2,351 |
2,292 |
2,164 |
2,143 |
Other Long-Term Liabilities |
|
89 |
119 |
113 |
113 |
122 |
151 |
126 |
115 |
111 |
Total Equity & Noncontrolling Interests |
|
1,132 |
1,055 |
1,072 |
1,061 |
1,034 |
1,025 |
1,021 |
1,027 |
1,037 |
Total Preferred & Common Equity |
|
1,132 |
1,055 |
1,072 |
1,061 |
1,034 |
1,025 |
1,021 |
1,027 |
1,037 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,132 |
1,055 |
1,072 |
1,061 |
1,034 |
1,025 |
1,021 |
1,027 |
1,037 |
Common Stock |
|
1,192 |
1,169 |
1,169 |
1,169 |
1,156 |
1,148 |
1,148 |
1,148 |
1,148 |
Retained Earnings |
|
72 |
47 |
50 |
47 |
-113 |
-111 |
-112 |
-107 |
-102 |
Accumulated Other Comprehensive Income / (Loss) |
|
-102 |
-133 |
-119 |
-127 |
19 |
15 |
11 |
12 |
17 |
Other Equity Adjustments |
|
-30 |
-29 |
-29 |
-28 |
-28 |
-27 |
-27 |
-26 |
-26 |
Annual Metrics And Ratios for Capitol Federal Financial
This table displays calculated financial ratios and metrics derived from Capitol Federal Financial's official financial filings.
Metric |
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
1.48% |
3.41% |
-29.12% |
26.21% |
5.46% |
-108.44% |
1,020.12% |
EBITDA Growth |
|
0.00% |
-3.31% |
-2.60% |
-48.15% |
67.68% |
7.55% |
-199.58% |
145.22% |
EBIT Growth |
|
0.00% |
-3.14% |
-2.62% |
-53.71% |
74.05% |
10.27% |
-229.62% |
138.94% |
NOPAT Growth |
|
0.00% |
17.58% |
-4.73% |
-31.52% |
17.88% |
11.00% |
-215.17% |
139.08% |
Net Income Growth |
|
0.00% |
17.58% |
-4.73% |
-48.63% |
57.14% |
11.00% |
-220.37% |
137.39% |
EPS Growth |
|
0.00% |
15.87% |
-6.85% |
-30.88% |
19.15% |
10.71% |
-222.58% |
138.16% |
Operating Cash Flow Growth |
|
0.00% |
45.31% |
-34.81% |
14.80% |
-19.87% |
30.66% |
-51.15% |
-34.39% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
105.44% |
191.23% |
-42.63% |
-198.14% |
-148.15% |
194.64% |
Invested Capital Growth |
|
0.00% |
0.00% |
-2.73% |
-14.04% |
-8.10% |
14.28% |
21.51% |
-18.13% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-109.35% |
574.30% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-242.33% |
138.16% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-293.01% |
135.78% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-267.06% |
135.91% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-274.60% |
133.21% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-276.74% |
134.12% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.51% |
-30.07% |
-34.68% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
19.08% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.07% |
-3.03% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
65.09% |
62.01% |
58.40% |
42.72% |
56.76% |
57.89% |
0.00% |
33.56% |
EBIT Margin |
|
58.79% |
56.11% |
52.84% |
34.51% |
47.59% |
49.76% |
0.00% |
32.34% |
Profit (Net Income) Margin |
|
38.67% |
44.80% |
41.27% |
29.91% |
37.24% |
39.20% |
0.00% |
22.72% |
Tax Burden Percent |
|
65.77% |
79.84% |
78.11% |
60.05% |
79.23% |
78.78% |
73.16% |
70.25% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
144.36% |
98.78% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
34.23% |
20.16% |
21.89% |
19.96% |
20.77% |
21.22% |
0.00% |
29.75% |
Return on Invested Capital (ROIC) |
|
0.00% |
5.38% |
2.60% |
1.94% |
2.58% |
2.79% |
0.00% |
1.07% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
5.38% |
2.60% |
1.14% |
2.58% |
2.79% |
0.00% |
1.07% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
8.84% |
4.31% |
1.75% |
3.44% |
4.43% |
0.00% |
2.60% |
Return on Equity (ROE) |
|
0.00% |
14.22% |
6.91% |
3.69% |
6.02% |
7.22% |
-9.50% |
3.66% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-194.62% |
5.37% |
17.04% |
11.02% |
-10.54% |
-22.14% |
21.01% |
Operating Return on Assets (OROA) |
|
0.00% |
1.31% |
1.28% |
0.59% |
1.02% |
1.11% |
0.00% |
0.55% |
Return on Assets (ROA) |
|
0.00% |
1.05% |
1.00% |
0.51% |
0.80% |
0.88% |
0.00% |
0.39% |
Return on Common Equity (ROCE) |
|
0.00% |
14.22% |
6.91% |
3.69% |
6.02% |
7.22% |
-9.50% |
3.66% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
7.11% |
7.05% |
3.77% |
6.12% |
7.70% |
-9.74% |
3.68% |
Net Operating Profit after Tax (NOPAT) |
|
84 |
99 |
94 |
65 |
76 |
84 |
-97 |
38 |
NOPAT Margin |
|
38.67% |
44.80% |
41.27% |
39.87% |
37.24% |
39.20% |
0.00% |
22.72% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.80% |
0.00% |
0.00% |
0.18% |
0.00% |
SG&A Expenses to Revenue |
|
32.27% |
34.90% |
38.99% |
54.82% |
45.58% |
43.85% |
0.00% |
54.04% |
Operating Expenses to Revenue |
|
41.21% |
43.89% |
46.83% |
65.49% |
56.58% |
52.39% |
0.00% |
66.91% |
Earnings before Interest and Taxes (EBIT) |
|
128 |
124 |
121 |
56 |
97 |
107 |
-139 |
54 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
142 |
137 |
133 |
69 |
116 |
125 |
-124 |
56 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.01 |
0.73 |
1.01 |
0.88 |
0.57 |
0.73 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.01 |
0.73 |
1.01 |
0.88 |
0.57 |
0.73 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
5.92 |
5.81 |
6.12 |
4.46 |
0.00 |
4.51 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
14.35 |
19.41 |
16.19 |
11.37 |
0.00 |
19.85 |
Dividend Yield |
|
9.95% |
10.73% |
10.25% |
10.04% |
9.66% |
10.88% |
14.20% |
5.98% |
Earnings Yield |
|
0.00% |
0.00% |
6.97% |
5.15% |
6.18% |
8.79% |
0.00% |
5.04% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.94 |
0.83 |
0.99 |
0.94 |
0.82 |
0.85 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
14.77 |
15.72 |
13.67 |
14.13 |
0.00 |
16.24 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
25.29 |
36.79 |
24.07 |
24.40 |
0.00 |
48.38 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
27.95 |
45.54 |
28.72 |
28.39 |
0.00 |
50.22 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
35.78 |
39.41 |
36.69 |
36.04 |
0.00 |
71.48 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
41.66 |
27.37 |
37.49 |
31.28 |
67.83 |
87.13 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
17.33 |
4.49 |
8.59 |
0.00 |
0.00 |
3.63 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.64 |
1.68 |
1.39 |
1.27 |
1.94 |
2.76 |
2.11 |
Long-Term Debt to Equity |
|
0.00 |
1.56 |
1.68 |
1.39 |
1.27 |
1.94 |
2.76 |
2.11 |
Financial Leverage |
|
0.00 |
1.64 |
1.66 |
1.54 |
1.33 |
1.59 |
2.34 |
2.44 |
Leverage Ratio |
|
0.00 |
6.79 |
6.89 |
7.18 |
7.57 |
8.23 |
9.25 |
9.49 |
Compound Leverage Factor |
|
0.00 |
6.79 |
6.89 |
10.37 |
7.47 |
8.23 |
9.25 |
9.49 |
Debt to Total Capital |
|
0.00% |
62.15% |
62.63% |
58.20% |
56.03% |
66.04% |
73.39% |
67.86% |
Short-Term Debt to Total Capital |
|
0.00% |
2.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
59.16% |
62.63% |
58.20% |
56.03% |
66.04% |
73.39% |
67.86% |
Preferred Equity to Total Capital |
|
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% |
Common Equity to Total Capital |
|
0.00% |
37.85% |
37.37% |
41.80% |
43.97% |
33.96% |
26.61% |
32.14% |
Debt to EBITDA |
|
0.00 |
16.69 |
16.80 |
25.88 |
13.65 |
17.10 |
-23.18 |
38.81 |
Net Debt to EBITDA |
|
0.00 |
15.67 |
15.14 |
23.20 |
13.29 |
16.70 |
-21.21 |
34.94 |
Long-Term Debt to EBITDA |
|
0.00 |
15.88 |
16.80 |
25.88 |
13.65 |
17.10 |
-23.18 |
38.81 |
Debt to NOPAT |
|
0.00 |
23.10 |
23.77 |
27.72 |
20.80 |
25.25 |
-29.60 |
57.34 |
Net Debt to NOPAT |
|
0.00 |
21.69 |
21.43 |
24.86 |
20.25 |
24.66 |
-27.07 |
51.62 |
Long-Term Debt to NOPAT |
|
0.00 |
21.99 |
23.77 |
27.72 |
20.80 |
25.25 |
-29.60 |
57.34 |
Noncontrolling Interest Sharing Ratio |
|
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) |
|
0.00 |
-3,578 |
195 |
567 |
325 |
-319 |
-792 |
749 |
Operating Cash Flow to CapEx |
|
936.08% |
1,055.72% |
689.97% |
630.36% |
791.36% |
1,750.96% |
756.74% |
434.08% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-29.06 |
1.57 |
4.90 |
3.91 |
-3.67 |
-3.83 |
3.49 |
Operating Cash Flow to Interest Expense |
|
0.73 |
1.01 |
0.66 |
0.80 |
0.90 |
1.12 |
0.23 |
0.15 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.65 |
0.91 |
0.56 |
0.68 |
0.78 |
1.06 |
0.20 |
0.11 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
0.02 |
Fixed Asset Turnover |
|
0.00 |
2.30 |
2.37 |
1.63 |
2.03 |
2.22 |
0.00 |
1.83 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
3,677 |
3,576 |
3,074 |
2,825 |
3,229 |
3,923 |
3,212 |
Invested Capital Turnover |
|
0.00 |
0.12 |
0.06 |
0.05 |
0.07 |
0.07 |
0.00 |
0.05 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
3,677 |
-100 |
-502 |
-249 |
404 |
695 |
-711 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
3,372 |
2,544 |
2,792 |
3,044 |
3,224 |
2,717 |
Market Capitalization |
|
0.00 |
0.00 |
1,353 |
940 |
1,251 |
961 |
590 |
755 |
Book Value per Share |
|
$0.00 |
$0.00 |
$9.44 |
$9.08 |
$8.95 |
$7.90 |
$7.67 |
$7.78 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$9.44 |
$9.08 |
$8.95 |
$7.90 |
$7.67 |
$7.78 |
Total Capital |
|
0.00 |
3,677 |
3,576 |
3,074 |
2,825 |
3,229 |
3,923 |
3,212 |
Total Debt |
|
0.00 |
2,285 |
2,240 |
1,789 |
1,583 |
2,132 |
2,879 |
2,180 |
Total Long-Term Debt |
|
0.00 |
2,175 |
2,240 |
1,789 |
1,583 |
2,132 |
2,879 |
2,180 |
Net Debt |
|
0.00 |
2,146 |
2,020 |
1,604 |
1,541 |
2,083 |
2,634 |
1,962 |
Capital Expenditures (CapEx) |
|
9.13 |
12 |
12 |
15 |
9.41 |
5.56 |
6.28 |
7.18 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
16 |
0.00 |
0.00 |
4.39 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
2,285 |
2,240 |
1,789 |
1,583 |
2,132 |
2,879 |
2,180 |
Total Depreciation and Amortization (D&A) |
|
14 |
13 |
13 |
13 |
19 |
18 |
15 |
2.05 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.68 |
$0.47 |
$0.56 |
$0.62 |
($0.76) |
$0.29 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
141.50M |
138.79M |
138.85M |
137.49M |
135.24M |
132.77M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.68 |
$0.47 |
$0.56 |
$0.62 |
($0.76) |
$0.29 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
141.50M |
138.79M |
138.85M |
137.49M |
135.24M |
132.77M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
141.50M |
138.79M |
138.85M |
137.49M |
135.24M |
132.77M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
84 |
99 |
94 |
65 |
76 |
84 |
-97 |
38 |
Normalized NOPAT Margin |
|
38.67% |
44.80% |
41.27% |
39.87% |
37.24% |
39.20% |
0.00% |
22.72% |
Pre Tax Income Margin |
|
58.79% |
56.11% |
52.84% |
49.82% |
47.01% |
49.76% |
0.00% |
32.34% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.09 |
1.01 |
0.98 |
0.48 |
1.17 |
1.23 |
-0.67 |
0.25 |
NOPAT to Interest Expense |
|
0.71 |
0.80 |
0.76 |
0.56 |
0.91 |
0.97 |
-0.47 |
0.18 |
EBIT Less CapEx to Interest Expense |
|
1.01 |
0.91 |
0.88 |
0.36 |
1.06 |
1.17 |
-0.70 |
0.22 |
NOPAT Less CapEx to Interest Expense |
|
0.64 |
0.71 |
0.67 |
0.43 |
0.80 |
0.91 |
-0.50 |
0.14 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
140.20% |
119.60% |
143.17% |
193.86% |
154.95% |
122.12% |
-81.81% |
117.13% |
Augmented Payout Ratio |
|
140.20% |
119.60% |
143.17% |
236.75% |
160.96% |
122.12% |
-104.89% |
168.30% |
Quarterly Metrics And Ratios for Capitol Federal Financial
This table displays calculated financial ratios and metrics derived from Capitol Federal Financial's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.12% |
-10.43% |
-27.69% |
-381.86% |
-40.02% |
-2.29% |
11.02% |
129.06% |
52.85% |
6.16% |
EBITDA Growth |
|
0.00% |
-27.94% |
-33.87% |
-56.31% |
-731.92% |
-91.87% |
-20.64% |
22.90% |
111.38% |
973.16% |
23.22% |
EBIT Growth |
|
0.00% |
-29.13% |
-36.85% |
-63.00% |
-849.78% |
-89.53% |
-1.73% |
57.62% |
110.32% |
823.50% |
11.83% |
NOPAT Growth |
|
0.00% |
-26.80% |
-34.38% |
-60.75% |
-768.42% |
-84.34% |
-3.01% |
16.21% |
109.25% |
506.80% |
11.90% |
Net Income Growth |
|
0.00% |
-26.80% |
-34.38% |
-60.75% |
-820.24% |
-84.34% |
-3.01% |
16.21% |
108.59% |
506.80% |
11.90% |
EPS Growth |
|
0.00% |
-25.00% |
-31.25% |
-62.50% |
-850.00% |
-83.33% |
0.00% |
16.67% |
108.57% |
500.00% |
9.09% |
Operating Cash Flow Growth |
|
46.85% |
-27.96% |
-37.54% |
-65.32% |
-60.28% |
-136.53% |
102.33% |
104.81% |
-122.95% |
205.14% |
-24.37% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
65.19% |
0.00% |
108.02% |
110.83% |
171.79% |
187.70% |
-21.48% |
-48.03% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
34.84% |
21.51% |
-7.91% |
-10.42% |
-18.16% |
-18.13% |
-6.35% |
-5.80% |
Revenue Q/Q Growth |
|
-0.72% |
-8.10% |
-8.09% |
-13.77% |
-486.97% |
119.56% |
49.72% |
-2.02% |
1.28% |
2.88% |
3.99% |
EBITDA Q/Q Growth |
|
-6.67% |
-18.26% |
-10.12% |
-36.28% |
-1,449.75% |
101.05% |
777.75% |
-1.32% |
24.94% |
-0.84% |
0.79% |
EBIT Q/Q Growth |
|
-7.27% |
-20.45% |
-11.28% |
-43.47% |
-1,979.30% |
101.11% |
732.54% |
-9.33% |
23.04% |
-0.57% |
0.81% |
NOPAT Q/Q Growth |
|
-7.85% |
-16.68% |
-12.63% |
-41.49% |
-1,669.36% |
101.95% |
441.17% |
-29.89% |
24.97% |
27.98% |
-0.21% |
Net Income Q/Q Growth |
|
-7.85% |
-16.68% |
-12.63% |
-41.49% |
-1,791.04% |
101.81% |
441.17% |
-29.89% |
24.97% |
27.98% |
-0.21% |
EPS Q/Q Growth |
|
-12.50% |
-14.29% |
-8.33% |
-45.45% |
-1,850.00% |
101.90% |
450.00% |
-36.36% |
28.57% |
33.33% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
26.04% |
-56.94% |
-30.60% |
-7.93% |
44.37% |
-139.61% |
484.36% |
-6.80% |
-116.18% |
281.43% |
176.48% |
Free Cash Flow Firm Q/Q Growth |
|
100.00% |
0.00% |
-1.92% |
72.37% |
20.50% |
135.81% |
37.63% |
83.24% |
-2.87% |
-67.94% |
-8.90% |
Invested Capital Q/Q Growth |
|
7.56% |
14.60% |
1.86% |
7.40% |
-3.07% |
-13.15% |
-0.92% |
-1.89% |
-3.03% |
-0.66% |
-0.33% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
51.87% |
46.14% |
45.12% |
33.34% |
0.00% |
6.25% |
36.65% |
36.91% |
45.53% |
43.89% |
42.54% |
EBIT Margin |
|
44.57% |
38.58% |
37.24% |
24.42% |
0.00% |
6.74% |
37.46% |
34.67% |
42.11% |
40.70% |
39.46% |
Profit (Net Income) Margin |
|
35.00% |
31.73% |
30.16% |
20.47% |
0.00% |
8.28% |
29.94% |
21.42% |
26.44% |
32.89% |
31.56% |
Tax Burden Percent |
|
78.52% |
82.24% |
80.99% |
83.82% |
75.43% |
122.97% |
79.93% |
61.80% |
62.77% |
80.80% |
79.98% |
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 |
|
21.48% |
17.76% |
19.01% |
16.18% |
0.00% |
-22.97% |
20.07% |
38.20% |
37.23% |
19.20% |
20.02% |
Return on Invested Capital (ROIC) |
|
2.34% |
3.70% |
3.36% |
1.13% |
0.00% |
0.00% |
0.00% |
0.00% |
1.24% |
1.83% |
1.79% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.34% |
3.70% |
3.36% |
1.13% |
0.00% |
0.00% |
0.00% |
0.00% |
1.24% |
1.83% |
1.79% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.54% |
9.27% |
8.46% |
2.50% |
0.00% |
0.00% |
0.00% |
0.00% |
3.02% |
4.03% |
3.91% |
Return on Equity (ROE) |
|
6.88% |
12.96% |
11.82% |
3.63% |
-9.50% |
-11.04% |
-11.04% |
-10.99% |
4.26% |
5.86% |
5.70% |
Cash Return on Invested Capital (CROIC) |
|
-9.88% |
0.00% |
0.00% |
0.00% |
-22.14% |
5.15% |
7.92% |
17.10% |
21.01% |
8.10% |
7.58% |
Operating Return on Assets (OROA) |
|
1.00% |
0.84% |
0.78% |
0.48% |
0.00% |
0.00% |
0.00% |
0.00% |
0.72% |
0.78% |
0.76% |
Return on Assets (ROA) |
|
0.78% |
0.69% |
0.63% |
0.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.45% |
0.63% |
0.61% |
Return on Common Equity (ROCE) |
|
6.88% |
12.96% |
11.82% |
3.63% |
-9.50% |
-11.04% |
-11.04% |
-10.99% |
4.26% |
5.86% |
5.70% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
7.44% |
6.63% |
5.49% |
0.00% |
-11.16% |
-11.30% |
-11.21% |
0.00% |
4.96% |
5.07% |
Net Operating Profit after Tax (NOPAT) |
|
19 |
16 |
14 |
8.30 |
-130 |
2.54 |
14 |
9.65 |
12 |
15 |
15 |
NOPAT Margin |
|
35.00% |
31.73% |
30.16% |
20.47% |
0.00% |
8.28% |
29.94% |
21.42% |
26.44% |
32.89% |
31.56% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
44.24% |
45.09% |
49.91% |
59.96% |
0.00% |
74.01% |
49.15% |
50.82% |
48.72% |
48.88% |
49.44% |
Operating Expenses to Revenue |
|
53.52% |
54.27% |
60.86% |
72.32% |
0.00% |
92.86% |
61.89% |
62.07% |
59.29% |
57.86% |
60.54% |
Earnings before Interest and Taxes (EBIT) |
|
25 |
20 |
18 |
9.90 |
-186 |
2.07 |
17 |
16 |
19 |
19 |
19 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
29 |
24 |
21 |
14 |
-183 |
1.92 |
17 |
17 |
21 |
21 |
21 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.88 |
0.97 |
0.74 |
0.70 |
0.57 |
0.77 |
0.72 |
0.67 |
0.73 |
0.74 |
0.69 |
Price to Tangible Book Value (P/TBV) |
|
0.88 |
0.97 |
0.74 |
0.70 |
0.57 |
0.77 |
0.72 |
0.67 |
0.73 |
0.74 |
0.69 |
Price to Revenue (P/Rev) |
|
4.46 |
4.76 |
3.80 |
3.82 |
0.00 |
0.00 |
0.00 |
0.00 |
4.51 |
4.13 |
3.85 |
Price to Earnings (P/E) |
|
11.37 |
13.07 |
11.22 |
12.75 |
0.00 |
0.00 |
0.00 |
0.00 |
19.85 |
14.88 |
13.65 |
Dividend Yield |
|
10.88% |
10.76% |
13.69% |
14.71% |
14.20% |
10.33% |
6.05% |
6.45% |
5.98% |
5.83% |
6.16% |
Earnings Yield |
|
8.79% |
7.65% |
8.91% |
7.84% |
0.00% |
0.00% |
0.00% |
0.00% |
5.04% |
6.72% |
7.32% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.94 |
0.98 |
0.91 |
0.84 |
0.82 |
0.84 |
0.78 |
0.80 |
0.85 |
0.86 |
0.79 |
Enterprise Value to Revenue (EV/Rev) |
|
14.13 |
16.81 |
16.35 |
17.48 |
0.00 |
0.00 |
0.00 |
0.00 |
16.24 |
14.99 |
13.52 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
24.40 |
31.34 |
32.80 |
38.96 |
0.00 |
0.00 |
0.00 |
0.00 |
48.38 |
36.76 |
32.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
28.39 |
36.55 |
38.64 |
47.21 |
0.00 |
0.00 |
0.00 |
0.00 |
50.22 |
38.67 |
34.44 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
36.04 |
46.13 |
48.31 |
58.38 |
0.00 |
0.00 |
0.00 |
0.00 |
71.48 |
54.05 |
47.97 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
31.28 |
39.52 |
40.14 |
50.01 |
67.83 |
103.18 |
69.58 |
55.67 |
87.13 |
65.30 |
67.87 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.55 |
9.34 |
4.22 |
3.63 |
10.29 |
10.14 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.94 |
2.51 |
2.52 |
2.81 |
2.76 |
2.29 |
2.29 |
2.25 |
2.11 |
2.11 |
2.07 |
Long-Term Debt to Equity |
|
1.94 |
2.51 |
2.52 |
2.81 |
2.76 |
2.29 |
2.29 |
2.25 |
2.11 |
2.11 |
2.07 |
Financial Leverage |
|
1.94 |
2.51 |
2.52 |
2.21 |
2.34 |
2.40 |
2.41 |
2.54 |
2.44 |
2.20 |
2.18 |
Leverage Ratio |
|
8.23 |
9.41 |
9.41 |
9.02 |
9.25 |
9.34 |
9.45 |
9.56 |
9.49 |
9.27 |
9.43 |
Compound Leverage Factor |
|
8.23 |
9.41 |
9.41 |
9.02 |
9.25 |
9.34 |
9.45 |
9.56 |
9.49 |
9.27 |
9.43 |
Debt to Total Capital |
|
66.04% |
71.49% |
71.55% |
73.78% |
73.39% |
69.65% |
69.64% |
69.19% |
67.86% |
67.81% |
67.39% |
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 |
|
66.04% |
71.49% |
71.55% |
73.78% |
73.39% |
69.65% |
69.64% |
69.19% |
67.86% |
67.81% |
67.39% |
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 |
|
33.96% |
28.51% |
28.45% |
26.22% |
26.61% |
30.35% |
30.36% |
30.81% |
32.14% |
32.19% |
32.61% |
Debt to EBITDA |
|
17.10 |
22.89 |
25.76 |
34.22 |
-23.18 |
-16.27 |
-15.65 |
-15.57 |
38.81 |
28.92 |
27.22 |
Net Debt to EBITDA |
|
16.70 |
22.46 |
25.18 |
30.45 |
-21.21 |
-14.07 |
-12.69 |
-13.41 |
34.94 |
26.64 |
22.89 |
Long-Term Debt to EBITDA |
|
17.10 |
22.89 |
25.76 |
34.22 |
-23.18 |
-16.27 |
-15.65 |
-15.57 |
38.81 |
28.92 |
27.22 |
Debt to NOPAT |
|
25.25 |
33.69 |
37.94 |
51.29 |
-29.60 |
-21.64 |
-21.40 |
-21.65 |
57.34 |
42.51 |
40.79 |
Net Debt to NOPAT |
|
24.66 |
33.06 |
37.09 |
45.63 |
-27.07 |
-18.72 |
-17.36 |
-18.65 |
51.62 |
39.17 |
34.31 |
Long-Term Debt to NOPAT |
|
25.25 |
33.69 |
37.94 |
51.29 |
-29.60 |
-21.64 |
-21.40 |
-21.65 |
57.34 |
42.51 |
40.79 |
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) |
|
0.00 |
-3,684 |
-3,754 |
-1,038 |
-825 |
295 |
406 |
745 |
723 |
232 |
211 |
Operating Cash Flow to CapEx |
|
3,183.76% |
1,335.86% |
861.65% |
438.39% |
714.86% |
-423.00% |
1,393.75% |
714.01% |
-174.04% |
486.81% |
2,050.93% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-80.94 |
-78.90 |
-18.56 |
-14.34 |
5.67 |
7.82 |
13.62 |
12.91 |
4.19 |
3.89 |
Operating Cash Flow to Interest Expense |
|
1.01 |
0.32 |
0.21 |
0.17 |
0.23 |
-0.10 |
0.39 |
0.35 |
-0.06 |
0.10 |
0.29 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.98 |
0.30 |
0.19 |
0.13 |
0.20 |
-0.13 |
0.37 |
0.30 |
-0.09 |
0.08 |
0.27 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.02 |
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.02 |
0.02 |
Fixed Asset Turnover |
|
2.22 |
2.30 |
2.27 |
2.07 |
0.00 |
0.00 |
0.00 |
0.00 |
1.83 |
2.02 |
2.07 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,229 |
3,700 |
3,769 |
4,047 |
3,923 |
3,407 |
3,376 |
3,312 |
3,212 |
3,191 |
3,180 |
Invested Capital Turnover |
|
0.07 |
0.12 |
0.11 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.06 |
0.06 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
3,700 |
3,769 |
1,046 |
695 |
-293 |
-393 |
-735 |
-711 |
-216 |
-196 |
Enterprise Value (EV) |
|
3,044 |
3,621 |
3,434 |
3,399 |
3,224 |
2,847 |
2,642 |
2,658 |
2,717 |
2,751 |
2,520 |
Market Capitalization |
|
961 |
1,026 |
797 |
742 |
590 |
795 |
734 |
684 |
755 |
758 |
717 |
Book Value per Share |
|
$7.90 |
$7.67 |
$7.87 |
$7.79 |
$7.67 |
$7.65 |
$7.66 |
$7.69 |
$7.78 |
$7.73 |
$7.81 |
Tangible Book Value per Share |
|
$7.90 |
$7.67 |
$7.87 |
$7.79 |
$7.67 |
$7.65 |
$7.66 |
$7.69 |
$7.78 |
$7.73 |
$7.81 |
Total Capital |
|
3,229 |
3,700 |
3,769 |
4,047 |
3,923 |
3,407 |
3,376 |
3,312 |
3,212 |
3,191 |
3,180 |
Total Debt |
|
2,132 |
2,645 |
2,697 |
2,986 |
2,879 |
2,373 |
2,351 |
2,292 |
2,180 |
2,164 |
2,143 |
Total Long-Term Debt |
|
2,132 |
2,645 |
2,697 |
2,986 |
2,879 |
2,373 |
2,351 |
2,292 |
2,180 |
2,164 |
2,143 |
Net Debt |
|
2,083 |
2,596 |
2,636 |
2,657 |
2,634 |
2,053 |
1,908 |
1,974 |
1,962 |
1,993 |
1,803 |
Capital Expenditures (CapEx) |
|
1.07 |
1.09 |
1.18 |
2.13 |
1.88 |
1.26 |
1.47 |
2.68 |
1.78 |
1.15 |
0.76 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
2,132 |
2,645 |
2,697 |
2,986 |
2,879 |
2,373 |
2,351 |
2,292 |
2,180 |
2,164 |
2,143 |
Total Depreciation and Amortization (D&A) |
|
4.07 |
3.87 |
3.71 |
3.62 |
3.57 |
-0.15 |
-0.37 |
1.01 |
1.56 |
1.50 |
1.50 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.14 |
$0.12 |
$0.11 |
$0.06 |
($1.05) |
$0.02 |
$0.11 |
$0.07 |
$0.09 |
$0.12 |
$0.12 |
Adjusted Weighted Average Basic Shares Outstanding |
|
137.49M |
134.64M |
133.15M |
133.20M |
135.24M |
132.35M |
130.54M |
129.87M |
132.77M |
129.97M |
130.03M |
Adjusted Diluted Earnings per Share |
|
$0.14 |
$0.12 |
$0.11 |
$0.06 |
($1.05) |
$0.02 |
$0.11 |
$0.07 |
$0.09 |
$0.12 |
$0.12 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
137.49M |
134.64M |
133.15M |
133.20M |
135.24M |
132.35M |
130.54M |
129.87M |
132.77M |
129.97M |
130.03M |
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 |
|
137.49M |
136.14M |
136.16M |
136.19M |
135.24M |
133.73M |
132.73M |
132.74M |
132.77M |
132.79M |
132.80M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
19 |
16 |
14 |
8.30 |
-130 |
1.45 |
14 |
9.65 |
12 |
15 |
15 |
Normalized NOPAT Margin |
|
35.00% |
31.73% |
30.16% |
20.47% |
0.00% |
4.72% |
29.94% |
21.42% |
26.44% |
32.89% |
31.56% |
Pre Tax Income Margin |
|
44.57% |
38.58% |
37.24% |
24.42% |
0.00% |
6.74% |
37.46% |
34.67% |
42.11% |
40.70% |
39.46% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.74 |
0.43 |
0.37 |
0.18 |
-3.24 |
0.04 |
0.33 |
0.29 |
0.34 |
0.34 |
0.35 |
NOPAT to Interest Expense |
|
0.58 |
0.36 |
0.30 |
0.15 |
-2.26 |
0.05 |
0.26 |
0.18 |
0.22 |
0.28 |
0.28 |
EBIT Less CapEx to Interest Expense |
|
0.71 |
0.41 |
0.34 |
0.14 |
-3.27 |
0.02 |
0.30 |
0.24 |
0.31 |
0.32 |
0.34 |
NOPAT Less CapEx to Interest Expense |
|
0.55 |
0.33 |
0.27 |
0.11 |
-2.30 |
0.02 |
0.24 |
0.13 |
0.18 |
0.26 |
0.27 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
122.12% |
141.33% |
155.81% |
143.21% |
-81.81% |
-39.24% |
-38.93% |
-39.15% |
117.13% |
86.99% |
84.15% |
Augmented Payout Ratio |
|
122.12% |
169.60% |
187.04% |
181.34% |
-104.89% |
-50.65% |
-56.82% |
-57.24% |
168.30% |
101.82% |
84.15% |
Key Financial Trends
Capitol Federal Financial (NASDAQ: CFFN) has demonstrated steady earnings growth and solid financial positioning over the past several quarters. Analyzing the last four years of quarterly financials reveals important trends and highlights for investors to consider.
Positive Highlights:
- Net income has shown consistent growth, rising from approximately $2.5 million in Q1 2023 to nearly $15.4 million in Q2 2025, indicating improving profitability.
- Basic and diluted EPS have increased from $0.02 in early 2023 to $0.12 by Q2 2025, reflecting better earnings per share for shareholders.
- Net interest income, the core revenue source, improved steadily from approximately $39.6 million in Q1 2023 to $43.8 million in Q2 2025, showing effective interest income management despite fluctuating interest rate environments.
- Total revenue (interest plus non-interest income) increased meaningfully, with Q2 2025 revenue at about $48.8 million compared to roughly $31 million in early 2023.
- The company maintained zero provision for credit losses in recent quarters, suggesting strong asset quality and prudent credit risk management.
- Significant cash flow from operating activities, with $15.5 million generated in Q2 2025, highlighting operational strength.
- Strong liquidity as evidenced by cash and equivalents increasing to approximately $340 million by Q2 2025, almost doubling from $171 million in Q1 2025.
- Total equity remains stable around $1.03 billion in Q2 2025, providing a solid capital base.
Neutral Observations:
- The company holds zero loans and leases on the balance sheet in all periods, which is unusual for a financial institution, possibly reflecting a unique business model or focus on securities investments.
- Long-term debt fluctuated but stayed near $2.1-$2.3 billion over the last year, indicating steady leverage usage with manageable interest expenses.
Negative Factors:
- A sharp net loss occurred in Q4 2023 (-$140 million) due to a large unrealized capital loss on investments (-$192.6 million), signaling exposure to market volatility in the securities portfolio.
- Investment securities interest income showed some variability, reflecting changing market dynamics and potentially interest rate sensitivity.
- Non-interest expenses remain sizable, with salaries and employee benefits around $14.9 million in Q2 2025, indicating high fixed costs that could pressure margins if revenues soften.
- The company maintains negative retained earnings (around -$102 million in Q2 2025), indicating cumulative past losses despite current profitability.
- Other equity adjustments and accumulated other comprehensive loss impacting total equity indicate some accounting or market-related adjustments reducing net book value.
In summary, Capitol Federal Financial has shifted from a challenging period in late 2023, improving profitability and operational cash flow in recent quarters. Its business model without traditional loans, focusing on securities, offers steady net interest income and resiliency. However, investors should watch ongoing investment portfolio volatility risks and expense management. The recent stable capital levels and improving earnings per share provide a positive backdrop for shareholder value creation going forward.
08/02/25 03:39 AMAI Generated. May Contain Errors.