Annual Income Statements for JPMorgan Chase & Co.
Annual Income Statements for JPMorgan Chase & Co.
This table shows JPMorgan Chase & Co.'s income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for JPMorgan Chase & Co.
This table shows JPMorgan Chase & Co.'s income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
8,649 |
9,737 |
11,008 |
12,622 |
14,472 |
13,151 |
9,307 |
13,419 |
18,149 |
12,898 |
14,005 |
Consolidated Net Income / (Loss) |
|
8,649 |
9,737 |
11,008 |
12,622 |
14,472 |
13,151 |
9,307 |
13,419 |
18,149 |
12,898 |
14,005 |
Net Income / (Loss) Continuing Operations |
|
8,649 |
9,737 |
11,008 |
12,622 |
14,472 |
13,151 |
9,307 |
13,419 |
18,149 |
12,898 |
14,005 |
Total Pre-Tax Income |
|
10,865 |
12,001 |
13,237 |
15,967 |
17,586 |
16,733 |
11,326 |
17,293 |
23,435 |
16,978 |
17,375 |
Total Revenue |
|
30,715 |
32,716 |
34,547 |
38,349 |
41,307 |
39,874 |
38,574 |
41,934 |
50,200 |
42,654 |
42,768 |
Net Interest Income / (Expense) |
|
15,128 |
17,518 |
20,192 |
20,711 |
21,779 |
22,726 |
24,051 |
23,082 |
22,746 |
23,405 |
23,350 |
Total Interest Income |
|
18,646 |
25,611 |
33,054 |
37,004 |
41,644 |
44,556 |
47,384 |
47,438 |
48,513 |
50,416 |
47,566 |
Investment Securities Interest Income |
|
18,646 |
25,611 |
33,054 |
37,004 |
41,644 |
44,556 |
47,384 |
47,438 |
48,513 |
50,416 |
47,566 |
Total Interest Expense |
|
3,518 |
8,093 |
12,862 |
16,293 |
19,865 |
21,830 |
23,333 |
24,356 |
25,767 |
27,011 |
24,216 |
Total Non-Interest Income |
|
15,587 |
15,198 |
14,355 |
17,638 |
19,528 |
17,148 |
14,523 |
18,852 |
27,454 |
19,249 |
19,418 |
Other Service Charges |
|
9,164 |
9,100 |
9,377 |
9,242 |
12,005 |
9,885 |
9,906 |
10,474 |
18,883 |
11,046 |
11,894 |
Net Realized & Unrealized Capital Gains on Investments |
|
-153 |
-959 |
-874 |
-868 |
-900 |
-669 |
-743 |
-366 |
-547 |
-16 |
-92 |
Investment Banking Income |
|
1,586 |
1,674 |
1,418 |
1,649 |
1,513 |
1,722 |
1,635 |
1,954 |
2,304 |
2,231 |
2,421 |
Other Non-Interest Income |
|
4,990 |
5,383 |
4,434 |
7,615 |
6,910 |
6,210 |
3,725 |
6,790 |
6,814 |
5,988 |
5,195 |
Provision for Credit Losses |
|
1,101 |
1,537 |
2,288 |
2,275 |
2,899 |
1,384 |
2,762 |
1,884 |
3,052 |
3,111 |
2,631 |
Total Non-Interest Expense |
|
18,749 |
19,178 |
19,022 |
20,107 |
20,822 |
21,757 |
24,486 |
22,757 |
23,713 |
22,565 |
22,762 |
Salaries and Employee Benefits |
|
10,301 |
10,539 |
10,009 |
11,676 |
11,216 |
11,726 |
11,847 |
13,118 |
12,953 |
12,817 |
12,469 |
Net Occupancy & Equipment Expense |
|
3,505 |
3,528 |
3,527 |
3,299 |
3,337 |
3,583 |
3,617 |
3,632 |
3,695 |
3,705 |
3,825 |
Marketing Expense |
|
881 |
1,017 |
1,093 |
1,045 |
1,122 |
1,126 |
1,298 |
1,160 |
1,221 |
1,258 |
1,335 |
Other Operating Expenses |
|
4,062 |
4,094 |
4,393 |
4,087 |
5,147 |
5,322 |
7,724 |
4,847 |
5,844 |
4,785 |
5,133 |
Income Tax Expense |
|
2,216 |
2,264 |
2,229 |
3,345 |
3,114 |
3,582 |
2,019 |
3,874 |
5,286 |
4,080 |
3,370 |
Basic Earnings per Share |
|
$2.77 |
$3.13 |
$3.56 |
$4.11 |
$4.76 |
$4.33 |
$3.05 |
$4.45 |
$6.13 |
$4.38 |
$4.83 |
Weighted Average Basic Shares Outstanding |
|
2.96B |
2.96B |
2.97B |
2.97B |
2.94B |
2.93B |
2.94B |
2.91B |
2.89B |
2.86B |
2.87B |
Diluted Earnings per Share |
|
$2.76 |
$3.12 |
$3.58 |
$4.10 |
$4.75 |
$4.33 |
$3.05 |
$4.44 |
$6.12 |
$4.37 |
$4.82 |
Weighted Average Diluted Shares Outstanding |
|
2.97B |
2.97B |
2.97B |
2.97B |
2.95B |
2.93B |
2.94B |
2.91B |
2.89B |
2.87B |
2.88B |
Weighted Average Basic & Diluted Shares Outstanding |
|
2.93B |
2.93B |
2.94B |
2.92B |
2.91B |
2.89B |
2.88B |
2.87B |
2.85B |
2.82B |
2.80B |
Annual Cash Flow Statements for JPMorgan Chase & Co.
This table details how cash moves in and out of JPMorgan Chase & Co.'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 |
|
-7,341 |
29,471 |
40,150 |
-152,511 |
-15,162 |
263,978 |
213,225 |
-173,600 |
56,917 |
-154,834 |
Net Cash From Operating Activities |
|
73,466 |
21,884 |
-10,827 |
15,614 |
4,092 |
-79,910 |
78,084 |
107,119 |
12,974 |
-42,012 |
Net Cash From Continuing Operating Activities |
|
73,466 |
21,884 |
-10,827 |
15,614 |
4,092 |
-79,910 |
78,084 |
107,119 |
12,974 |
-42,012 |
Net Income / (Loss) Continuing Operations |
|
24,442 |
24,733 |
24,441 |
32,474 |
36,431 |
29,131 |
48,334 |
37,676 |
49,552 |
58,471 |
Consolidated Net Income / (Loss) |
|
24,442 |
24,733 |
24,441 |
32,474 |
36,431 |
29,131 |
48,334 |
37,676 |
49,552 |
58,471 |
Provision For Loan Losses |
|
3,827 |
5,361 |
5,290 |
4,871 |
5,585 |
17,480 |
-9,256 |
6,389 |
9,320 |
10,678 |
Depreciation Expense |
|
4,940 |
5,478 |
6,179 |
7,791 |
8,368 |
8,614 |
7,932 |
7,051 |
7,512 |
7,938 |
Non-Cash Adjustments to Reconcile Net Income |
|
-750 |
3,712 |
10,893 |
-5,886 |
7,625 |
10,177 |
-4,827 |
23,317 |
2,758 |
-4,879 |
Changes in Operating Assets and Liabilities, net |
|
41,007 |
-17,400 |
-57,630 |
-23,636 |
-53,917 |
-145,312 |
35,901 |
32,686 |
-56,168 |
-114,220 |
Net Cash From Investing Activities |
|
106,980 |
-89,202 |
28,249 |
-199,420 |
-52,059 |
-261,912 |
-129,344 |
-137,819 |
67,643 |
-163,403 |
Net Cash From Continuing Investing Activities |
|
106,980 |
-89,202 |
28,249 |
-199,420 |
-52,059 |
-261,912 |
-129,344 |
-137,819 |
67,643 |
-163,403 |
Purchase of Investment Securities |
|
-182,267 |
-126,927 |
-169,871 |
-109,445 |
-260,611 |
-416,886 |
-371,585 |
-171,866 |
-146,300 |
-361,929 |
Sale and/or Maturity of Investments |
|
286,057 |
136,189 |
166,672 |
116,239 |
187,899 |
252,352 |
299,565 |
217,293 |
262,546 |
300,408 |
Net Increase in Fed Funds Sold |
|
3,190 |
-17,468 |
31,448 |
-123,201 |
72,396 |
-47,115 |
34,473 |
-54,278 |
39,740 |
-18,706 |
Other Investing Activities, net |
|
- |
-80,996 |
- |
-83,013 |
-51,743 |
-50,263 |
-91,797 |
-128,968 |
-88,343 |
-83,176 |
Net Cash From Financing Activities |
|
-187,511 |
98,271 |
14,642 |
34,158 |
32,987 |
596,645 |
275,993 |
-126,257 |
-25,571 |
63,447 |
Net Cash From Continuing Financing Activities |
|
-187,511 |
98,271 |
14,642 |
34,158 |
32,987 |
596,645 |
275,993 |
-126,257 |
-25,571 |
63,447 |
Net Change in Deposits |
|
-88,678 |
97,336 |
57,022 |
26,728 |
101,002 |
602,765 |
293,764 |
-136,895 |
-32,196 |
3,299 |
Issuance of Debt |
|
21,783 |
83,070 |
72,811 |
90,138 |
61,085 |
83,124 |
90,182 |
78,442 |
75,417 |
117,354 |
Issuance of Preferred Equity |
|
5,893 |
0.00 |
1,258 |
1,696 |
5,000 |
4,500 |
7,350 |
0.00 |
0.00 |
2,500 |
Repayment of Debt |
|
-67,247 |
-71,410 |
-83,079 |
-76,313 |
-98,171 |
-105,055 |
-54,932 |
-54,540 |
-66,814 |
-96,605 |
Repurchase of Preferred Equity |
|
0.00 |
0.00 |
-1,258 |
-1,696 |
-4,075 |
-1,430 |
-2,575 |
-7,434 |
0.00 |
-9,850 |
Repurchase of Common Equity |
|
-5,616 |
-9,082 |
-15,410 |
-19,983 |
-24,001 |
-6,517 |
-18,408 |
-3,162 |
-9,824 |
-18,830 |
Payment of Dividends |
|
-7,873 |
-8,476 |
-8,993 |
-10,109 |
-12,343 |
-12,690 |
-12,858 |
-13,562 |
-13,463 |
-14,783 |
Other Financing Activities, Net |
|
-45,773 |
6,833 |
-7,709 |
23,697 |
4,490 |
31,948 |
-26,530 |
10,894 |
21,309 |
80,362 |
Effect of Exchange Rate Changes |
|
-276 |
-1,482 |
8,086 |
-2,863 |
-182 |
9,155 |
-11,508 |
-16,643 |
1,871 |
-12,866 |
Cash Interest Paid |
|
7,220 |
9,508 |
14,153 |
21,152 |
29,918 |
13,077 |
5,142 |
23,143 |
77,114 |
99,642 |
Cash Income Taxes Paid |
|
9,423 |
2,405 |
4,325 |
3,542 |
6,224 |
8,140 |
18,737 |
4,355 |
9,908 |
11,715 |
Quarterly Cash Flow Statements for JPMorgan Chase & Co.
This table details how cash moves in and out of JPMorgan Chase & Co.'s business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
-85,272 |
-25,073 |
-76,953 |
-21,234 |
-50,877 |
16,246 |
112,782 |
-62,035 |
-31,297 |
-96,559 |
35,057 |
Net Cash From Operating Activities |
|
66,018 |
-18,204 |
101,222 |
-111,241 |
18,865 |
45,119 |
60,231 |
-154,158 |
38,469 |
-74,081 |
147,758 |
Net Cash From Continuing Operating Activities |
|
66,018 |
-18,204 |
101,222 |
-111,241 |
18,865 |
45,119 |
60,231 |
-154,158 |
38,469 |
-74,081 |
147,758 |
Net Income / (Loss) Continuing Operations |
|
8,649 |
9,737 |
11,008 |
12,622 |
14,472 |
13,151 |
9,307 |
13,419 |
18,149 |
12,898 |
14,005 |
Consolidated Net Income / (Loss) |
|
8,649 |
9,737 |
11,008 |
12,622 |
14,472 |
13,151 |
9,307 |
13,419 |
18,149 |
12,898 |
14,005 |
Provision For Loan Losses |
|
1,101 |
1,537 |
2,288 |
2,275 |
2,899 |
1,384 |
2,762 |
1,884 |
3,052 |
3,111 |
2,631 |
Depreciation Expense |
|
1,789 |
1,771 |
1,671 |
1,649 |
507 |
2,019 |
3,337 |
2,004 |
2,002 |
1,967 |
1,965 |
Non-Cash Adjustments to Reconcile Net Income |
|
4,414 |
4,438 |
4,086 |
435 |
-1,601 |
-1,103 |
5,027 |
-1,862 |
-8,107 |
-2,776 |
7,866 |
Changes in Operating Assets and Liabilities, net |
|
50,065 |
-35,687 |
82,169 |
-128,222 |
2,588 |
29,668 |
39,798 |
-169,603 |
23,373 |
-89,281 |
121,291 |
Net Cash From Investing Activities |
|
-53,203 |
39,522 |
-51,530 |
23,794 |
-18,243 |
-17,790 |
79,882 |
-43,379 |
-94,239 |
-43,405 |
17,620 |
Net Cash From Continuing Investing Activities |
|
-53,203 |
39,522 |
-51,530 |
23,794 |
-18,243 |
-17,790 |
79,882 |
-43,379 |
-94,239 |
-43,405 |
17,620 |
Purchase of Investment Securities |
|
-36,666 |
-13,593 |
-59,830 |
-36,692 |
-41,221 |
-30,906 |
-37,481 |
-77,707 |
-72,608 |
-86,259 |
-125,355 |
Sale and/or Maturity of Investments |
|
53,506 |
61,372 |
54,654 |
64,060 |
62,573 |
64,142 |
71,771 |
87,823 |
66,004 |
69,123 |
77,458 |
Net Increase in Fed Funds Sold |
|
-20,426 |
20,092 |
-13,537 |
-1,317 |
-8,499 |
-24,285 |
73,841 |
-54,371 |
-62,191 |
2,160 |
95,696 |
Other Investing Activities, net |
|
-49,617 |
-28,349 |
-32,817 |
-2,257 |
-31,096 |
-26,741 |
-28,249 |
876 |
-25,444 |
-28,429 |
-30,179 |
Net Cash From Financing Activities |
|
-83,802 |
-32,883 |
-142,344 |
64,557 |
-49,915 |
-4,316 |
-35,897 |
141,168 |
27,238 |
10,746 |
-115,705 |
Net Cash From Continuing Financing Activities |
|
-83,802 |
-32,883 |
-142,344 |
64,557 |
-49,915 |
-4,316 |
-35,897 |
141,168 |
27,238 |
10,746 |
-115,705 |
Net Change in Deposits |
|
-93,850 |
-50,177 |
-92,559 |
33,683 |
-61,465 |
-15,301 |
10,887 |
25,009 |
-32,221 |
29,478 |
-18,967 |
Issuance of Debt |
|
26,544 |
17,449 |
9,498 |
8,750 |
10,607 |
24,763 |
31,297 |
30,830 |
25,577 |
27,897 |
33,050 |
Repayment of Debt |
|
-12,897 |
-16,292 |
-12,257 |
-18,047 |
-17,091 |
-13,619 |
-18,057 |
-21,253 |
-25,457 |
-20,670 |
-29,225 |
Repurchase of Preferred Equity |
|
- |
- |
-5,434 |
- |
- |
- |
- |
- |
- |
-2,250 |
-1,600 |
Repurchase of Common Equity |
|
-707 |
- |
- |
-2,690 |
-2,477 |
-2,382 |
-2,275 |
-2,832 |
-5,336 |
-6,361 |
-4,301 |
Payment of Dividends |
|
-3,344 |
-3,412 |
-3,376 |
-3,374 |
-3,277 |
-3,386 |
-3,426 |
-3,493 |
-3,777 |
-3,655 |
-3,858 |
Other Financing Activities, Net |
|
452 |
19,549 |
-38,216 |
46,235 |
23,788 |
5,609 |
-54,323 |
110,407 |
74,452 |
-13,693 |
-90,804 |
Effect of Exchange Rate Changes |
|
-14,285 |
-13,508 |
15,699 |
1,656 |
-1,584 |
-6,767 |
8,566 |
-5,666 |
-2,765 |
10,181 |
-14,616 |
Cash Interest Paid |
|
3,369 |
6,618 |
12,068 |
15,287 |
19,963 |
20,525 |
21,339 |
22,864 |
25,662 |
26,268 |
24,848 |
Cash Income Taxes Paid |
|
2,395 |
-2,874 |
4,129 |
1,382 |
4,084 |
75 |
4,367 |
1,585 |
6,025 |
1,260 |
2,845 |
Annual Balance Sheets for JPMorgan Chase & Co.
This table presents JPMorgan Chase & Co.'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 |
|
2,351,698 |
2,490,972 |
2,533,600 |
2,622,532 |
2,687,379 |
3,384,757 |
3,743,567 |
3,665,743 |
3,875,393 |
4,002,814 |
Cash and Due from Banks |
|
20,490 |
23,873 |
25,898 |
22,324 |
21,704 |
24,874 |
26,438 |
27,697 |
29,066 |
23,372 |
Federal Funds Sold |
|
212,575 |
229,967 |
198,422 |
321,588 |
249,157 |
296,284 |
261,698 |
315,592 |
276,152 |
295,001 |
Interest Bearing Deposits at Other Banks |
|
340,015 |
365,762 |
405,406 |
256,469 |
241,927 |
502,735 |
714,396 |
539,537 |
595,085 |
445,945 |
Trading Account Securities |
|
733,387 |
757,598 |
736,914 |
787,537 |
860,144 |
1,253,760 |
1,311,878 |
1,270,330 |
1,312,595 |
1,538,650 |
Loans and Leases, Net of Allowance |
|
823,744 |
880,989 |
917,093 |
971,109 |
984,497 |
984,525 |
1,061,328 |
1,115,921 |
1,301,286 |
1,323,643 |
Loans and Leases |
|
837,299 |
894,765 |
930,697 |
984,554 |
997,620 |
1,012,853 |
1,077,714 |
1,135,647 |
1,323,706 |
1,347,988 |
Allowance for Loan and Lease Losses |
|
13,555 |
13,776 |
13,604 |
13,445 |
13,123 |
28,328 |
16,386 |
19,726 |
22,420 |
24,345 |
Accrued Investment Income |
|
46,605 |
52,330 |
67,729 |
73,200 |
72,861 |
90,503 |
102,570 |
125,189 |
107,363 |
101,223 |
Intangible Assets |
|
1,015 |
54,246 |
54,392 |
54,349 |
53,341 |
53,428 |
56,691 |
60,859 |
64,381 |
64,560 |
Other Assets |
|
112,180 |
112,076 |
113,587 |
121,022 |
177,935 |
151,539 |
181,498 |
182,884 |
159,308 |
178,197 |
Total Liabilities & Shareholders' Equity |
|
2,351,698 |
2,490,972 |
2,533,600 |
2,622,532 |
2,687,379 |
3,384,757 |
3,743,567 |
3,665,743 |
3,875,393 |
4,002,814 |
Total Liabilities |
|
2,104,125 |
2,236,782 |
2,277,907 |
2,366,017 |
2,426,049 |
3,105,403 |
3,449,440 |
3,373,411 |
3,547,515 |
3,658,056 |
Non-Interest Bearing Deposits |
|
1,279,715 |
1,375,179 |
1,443,982 |
1,470,666 |
1,562,431 |
2,144,257 |
2,462,303 |
2,340,179 |
2,400,688 |
2,406,032 |
Federal Funds Purchased and Securities Sold |
|
152,678 |
165,666 |
158,916 |
182,320 |
183,675 |
215,209 |
194,340 |
202,613 |
216,535 |
296,835 |
Short-Term Debt |
|
36,667 |
34,443 |
51,802 |
69,276 |
40,920 |
45,208 |
53,594 |
44,027 |
44,712 |
52,893 |
Other Short-Term Payables |
|
177,638 |
190,543 |
- |
196,710 |
210,407 |
231,285 |
262,755 |
300,141 |
290,307 |
280,672 |
Long-Term Debt |
|
288,651 |
295,245 |
284,080 |
282,031 |
291,498 |
281,685 |
301,005 |
295,865 |
391,825 |
401,418 |
Other Long-Term Liabilities |
|
168,776 |
175,706 |
339,127 |
165,014 |
137,118 |
187,759 |
175,443 |
190,586 |
203,448 |
220,206 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
247,573 |
254,190 |
255,693 |
256,515 |
261,330 |
279,354 |
294,127 |
292,332 |
327,878 |
344,758 |
Total Preferred & Common Equity |
|
247,573 |
254,190 |
255,693 |
256,515 |
261,330 |
279,354 |
294,127 |
292,332 |
327,878 |
344,758 |
Total Common Equity |
|
247,573 |
254,190 |
255,693 |
256,515 |
261,330 |
279,354 |
294,127 |
292,332 |
327,878 |
344,758 |
Common Stock |
|
96,584 |
95,711 |
94,663 |
93,246 |
92,606 |
92,499 |
92,520 |
93,149 |
94,233 |
95,016 |
Retained Earnings |
|
146,420 |
162,440 |
177,676 |
199,202 |
223,211 |
236,990 |
272,268 |
296,456 |
332,901 |
376,166 |
Treasury Stock |
|
-21,691 |
-28,854 |
-42,595 |
-60,494 |
-83,049 |
-88,184 |
-105,415 |
-107,336 |
-116,217 |
-134,018 |
Accumulated Other Comprehensive Income / (Loss) |
|
192 |
-1,175 |
-119 |
-1,507 |
1,569 |
7,986 |
-84 |
-17,341 |
-10,443 |
-12,456 |
Other Equity Adjustments |
|
26,068 |
26,068 |
26,068 |
26,068 |
26,993 |
30,063 |
34,838 |
27,404 |
27,404 |
20,050 |
Quarterly Balance Sheets for JPMorgan Chase & Co.
This table presents JPMorgan Chase & Co.'s assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Total Assets |
|
3,841,314 |
3,773,884 |
3,665,743 |
3,744,305 |
3,868,240 |
3,898,333 |
3,875,393 |
4,090,727 |
4,143,003 |
4,210,048 |
4,002,814 |
Cash and Due from Banks |
|
27,215 |
24,654 |
27,697 |
25,098 |
26,064 |
24,921 |
29,066 |
22,750 |
27,265 |
22,896 |
23,372 |
Federal Funds Sold |
|
322,156 |
301,878 |
315,592 |
317,111 |
325,628 |
350,059 |
276,152 |
330,559 |
392,763 |
390,821 |
295,001 |
Interest Bearing Deposits at Other Banks |
|
642,045 |
619,533 |
539,537 |
520,902 |
469,059 |
486,448 |
595,085 |
539,366 |
503,554 |
411,364 |
445,945 |
Trading Account Securities |
|
1,331,688 |
1,317,949 |
1,270,330 |
1,384,884 |
1,412,762 |
1,375,652 |
1,312,595 |
1,523,424 |
1,522,942 |
1,674,425 |
1,538,650 |
Loans and Leases, Net of Allowance |
|
1,086,405 |
1,094,448 |
1,115,921 |
1,108,843 |
1,278,089 |
1,288,113 |
1,301,286 |
1,287,265 |
1,297,709 |
1,316,062 |
1,323,643 |
Loans and Leases |
|
1,104,155 |
1,112,633 |
1,135,647 |
1,128,896 |
1,300,069 |
1,310,059 |
1,323,706 |
1,309,616 |
1,320,700 |
1,340,011 |
1,347,988 |
Allowance for Loan and Lease Losses |
|
17,750 |
18,185 |
19,726 |
20,053 |
21,980 |
21,946 |
22,420 |
22,351 |
22,991 |
23,949 |
24,345 |
Accrued Investment Income |
|
145,442 |
143,905 |
125,189 |
115,316 |
111,561 |
127,752 |
107,363 |
129,823 |
135,692 |
122,565 |
101,223 |
Intangible Assets |
|
59,360 |
60,806 |
60,859 |
62,090 |
64,238 |
64,910 |
64,381 |
64,374 |
64,525 |
64,455 |
64,560 |
Other Assets |
|
200,233 |
183,512 |
182,884 |
181,795 |
151,346 |
150,801 |
159,308 |
162,887 |
167,971 |
175,935 |
178,197 |
Total Liabilities & Shareholders' Equity |
|
3,841,314 |
3,773,884 |
3,665,743 |
3,744,305 |
3,868,240 |
3,898,333 |
3,875,393 |
4,090,727 |
4,143,003 |
4,210,048 |
4,002,814 |
Total Liabilities |
|
3,555,171 |
3,485,866 |
3,373,411 |
3,441,223 |
3,555,724 |
3,580,962 |
3,547,515 |
3,754,090 |
3,802,451 |
3,864,212 |
3,658,056 |
Non-Interest Bearing Deposits |
|
2,471,544 |
2,408,615 |
2,340,179 |
2,377,253 |
2,398,962 |
2,379,526 |
2,400,688 |
2,428,409 |
2,396,530 |
2,430,772 |
2,406,032 |
Federal Funds Purchased and Securities Sold |
|
222,719 |
239,939 |
202,613 |
246,396 |
266,272 |
268,750 |
216,535 |
325,670 |
400,832 |
389,337 |
296,835 |
Short-Term Debt |
|
58,422 |
47,866 |
44,027 |
42,241 |
41,022 |
45,470 |
44,712 |
46,268 |
47,308 |
50,638 |
52,893 |
Other Short-Term Payables |
|
313,326 |
300,016 |
300,141 |
275,077 |
286,934 |
292,070 |
290,307 |
301,469 |
295,813 |
314,356 |
280,672 |
Long-Term Debt |
|
288,212 |
287,473 |
295,865 |
295,489 |
364,078 |
362,793 |
391,825 |
395,872 |
394,028 |
410,157 |
401,418 |
Other Long-Term Liabilities |
|
200,948 |
201,957 |
190,586 |
204,767 |
198,456 |
232,353 |
203,448 |
256,402 |
267,940 |
268,952 |
220,206 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
286,143 |
288,018 |
292,332 |
303,082 |
312,516 |
317,371 |
327,878 |
336,637 |
340,552 |
345,836 |
344,758 |
Total Preferred & Common Equity |
|
286,143 |
288,018 |
292,332 |
303,082 |
312,516 |
317,371 |
327,878 |
336,637 |
340,552 |
345,836 |
344,758 |
Total Common Equity |
|
286,143 |
288,018 |
292,332 |
303,082 |
312,516 |
317,371 |
327,878 |
336,637 |
340,552 |
345,836 |
344,758 |
Common Stock |
|
92,719 |
92,970 |
93,149 |
93,260 |
93,683 |
94,004 |
94,233 |
94,008 |
94,433 |
94,743 |
95,016 |
Retained Earnings |
|
282,445 |
288,776 |
296,456 |
306,208 |
317,359 |
327,044 |
332,901 |
342,414 |
356,924 |
365,966 |
376,166 |
Treasury Stock |
|
-107,490 |
-107,432 |
-107,336 |
-109,372 |
-111,640 |
-113,977 |
-116,217 |
-118,046 |
-123,367 |
-129,739 |
-134,018 |
Accumulated Other Comprehensive Income / (Loss) |
|
-14,369 |
-19,134 |
-17,341 |
-14,418 |
-14,290 |
-17,104 |
-10,443 |
-11,639 |
-11,338 |
-6,784 |
-12,456 |
Other Equity Adjustments |
|
32,838 |
32,838 |
27,404 |
27,404 |
27,404 |
27,404 |
27,404 |
29,900 |
23,900 |
21,650 |
20,050 |
Annual Metrics and Ratios for JPMorgan Chase & Co.
This table displays calculated financial ratios and metrics derived from JPMorgan Chase & Co.'s official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-1.65% |
3.23% |
4.28% |
8.02% |
6.38% |
3.66% |
1.42% |
5.79% |
22.85% |
12.30% |
EBITDA Growth |
|
0.52% |
12.27% |
5.16% |
15.39% |
9.64% |
-16.54% |
51.91% |
-21.15% |
29.89% |
20.10% |
EBIT Growth |
|
0.01% |
12.49% |
3.95% |
13.55% |
10.06% |
-20.17% |
66.30% |
-22.49% |
33.46% |
21.86% |
NOPAT Growth |
|
12.40% |
1.19% |
-1.18% |
32.87% |
12.19% |
-20.04% |
65.92% |
-22.05% |
31.52% |
18.00% |
Net Income Growth |
|
12.40% |
1.19% |
-1.18% |
32.87% |
12.19% |
-20.04% |
65.92% |
-22.05% |
31.52% |
18.00% |
EPS Growth |
|
13.42% |
3.17% |
1.94% |
42.63% |
19.11% |
-17.16% |
72.97% |
-21.29% |
34.24% |
21.69% |
Operating Cash Flow Growth |
|
100.77% |
-70.21% |
-149.47% |
244.21% |
-73.79% |
-2,052.83% |
197.71% |
37.18% |
-87.89% |
-423.82% |
Free Cash Flow Firm Growth |
|
412.04% |
-75.55% |
21.81% |
-3.09% |
211.24% |
-67.07% |
-64.80% |
825.33% |
-252.53% |
128.82% |
Invested Capital Growth |
|
-5.26% |
1.92% |
1.32% |
2.75% |
-2.32% |
2.11% |
7.01% |
-2.54% |
20.91% |
4.53% |
Revenue Q/Q Growth |
|
0.14% |
1.46% |
0.18% |
1.31% |
2.39% |
0.65% |
-0.06% |
4.29% |
2.61% |
2.42% |
EBITDA Q/Q Growth |
|
2.76% |
3.84% |
-0.56% |
2.17% |
4.13% |
10.65% |
-3.87% |
0.60% |
-0.35% |
5.97% |
EBIT Q/Q Growth |
|
2.92% |
3.94% |
-1.17% |
1.46% |
4.78% |
13.61% |
-4.06% |
1.27% |
-3.01% |
8.76% |
NOPAT Q/Q Growth |
|
2.10% |
5.52% |
-9.26% |
9.56% |
4.16% |
14.17% |
-3.47% |
1.64% |
-3.32% |
8.74% |
Net Income Q/Q Growth |
|
2.10% |
5.52% |
-9.26% |
9.56% |
4.16% |
14.17% |
-3.47% |
1.64% |
-3.32% |
8.74% |
EPS Q/Q Growth |
|
2.21% |
6.54% |
-9.08% |
11.39% |
5.62% |
16.08% |
-2.91% |
2.03% |
-3.16% |
9.84% |
Operating Cash Flow Q/Q Growth |
|
-14.62% |
958.87% |
-162.88% |
-40.67% |
105.32% |
-358.17% |
322.70% |
17.72% |
-75.96% |
67.57% |
Free Cash Flow Firm Q/Q Growth |
|
85.64% |
62.54% |
-36.79% |
-55.97% |
166.11% |
-61.27% |
69.61% |
2.98% |
-61.96% |
187.49% |
Invested Capital Q/Q Growth |
|
-2.15% |
-2.77% |
-1.56% |
2.38% |
-2.62% |
2.36% |
1.54% |
1.42% |
5.34% |
-0.94% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
38.10% |
41.44% |
41.78% |
44.63% |
46.00% |
37.04% |
55.48% |
41.35% |
43.72% |
46.76% |
EBIT Margin |
|
32.82% |
35.76% |
35.65% |
37.47% |
38.77% |
29.86% |
48.96% |
35.87% |
38.97% |
42.29% |
Profit (Net Income) Margin |
|
26.13% |
25.61% |
24.27% |
29.85% |
31.48% |
24.29% |
39.73% |
29.28% |
31.34% |
32.93% |
Tax Burden Percent |
|
79.61% |
71.62% |
68.08% |
79.66% |
81.20% |
81.34% |
81.15% |
81.61% |
80.43% |
77.88% |
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 |
|
20.39% |
28.38% |
31.92% |
20.34% |
18.80% |
18.66% |
18.85% |
18.39% |
19.57% |
22.12% |
Return on Invested Capital (ROIC) |
|
4.15% |
4.28% |
4.16% |
5.42% |
6.06% |
4.86% |
7.70% |
5.88% |
7.10% |
7.48% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.15% |
4.28% |
4.16% |
5.42% |
6.06% |
4.86% |
7.70% |
5.88% |
7.10% |
7.48% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.05% |
5.58% |
5.43% |
7.27% |
8.01% |
5.92% |
9.15% |
6.97% |
8.88% |
9.91% |
Return on Equity (ROE) |
|
10.20% |
9.86% |
9.59% |
12.68% |
14.07% |
10.78% |
16.86% |
12.85% |
15.98% |
17.39% |
Cash Return on Invested Capital (CROIC) |
|
9.55% |
2.38% |
2.85% |
2.71% |
8.41% |
2.77% |
0.93% |
8.46% |
-11.83% |
3.05% |
Operating Return on Assets (OROA) |
|
1.25% |
1.43% |
1.43% |
1.58% |
1.69% |
1.18% |
1.67% |
1.25% |
1.63% |
1.91% |
Return on Assets (ROA) |
|
0.99% |
1.02% |
0.97% |
1.26% |
1.37% |
0.96% |
1.36% |
1.02% |
1.31% |
1.48% |
Return on Common Equity (ROCE) |
|
10.20% |
9.86% |
9.59% |
12.68% |
14.07% |
10.78% |
16.86% |
12.85% |
15.98% |
17.39% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.87% |
9.73% |
9.56% |
12.66% |
13.94% |
10.43% |
16.43% |
12.89% |
15.11% |
16.96% |
Net Operating Profit after Tax (NOPAT) |
|
24,442 |
24,733 |
24,441 |
32,474 |
36,431 |
29,131 |
48,334 |
37,676 |
49,552 |
58,471 |
NOPAT Margin |
|
26.13% |
25.61% |
24.27% |
29.85% |
31.48% |
24.29% |
39.73% |
29.28% |
31.34% |
32.93% |
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 |
|
45.35% |
45.14% |
45.23% |
44.97% |
44.63% |
43.56% |
46.08% |
46.31% |
41.04% |
40.09% |
Operating Expenses to Revenue |
|
63.09% |
58.69% |
59.10% |
58.05% |
56.40% |
55.57% |
58.65% |
59.16% |
55.14% |
51.70% |
Earnings before Interest and Taxes (EBIT) |
|
30,702 |
34,536 |
35,900 |
40,764 |
44,866 |
35,815 |
59,562 |
46,166 |
61,612 |
75,081 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
35,642 |
40,014 |
42,079 |
48,555 |
53,234 |
44,429 |
67,494 |
53,217 |
69,124 |
83,019 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.77 |
0.98 |
1.20 |
1.07 |
1.46 |
1.25 |
1.47 |
1.27 |
1.46 |
1.95 |
Price to Tangible Book Value (P/TBV) |
|
0.96 |
1.25 |
1.52 |
1.36 |
1.83 |
1.55 |
1.82 |
1.60 |
1.81 |
2.40 |
Price to Revenue (P/Rev) |
|
2.04 |
2.58 |
3.04 |
2.52 |
3.29 |
2.91 |
3.56 |
2.88 |
3.02 |
3.78 |
Price to Earnings (P/E) |
|
7.80 |
10.08 |
13.57 |
8.93 |
10.45 |
12.00 |
8.96 |
9.85 |
9.64 |
11.48 |
Dividend Yield |
|
3.25% |
2.64% |
2.31% |
3.01% |
2.72% |
3.14% |
2.53% |
3.16% |
2.45% |
1.93% |
Earnings Yield |
|
12.83% |
9.93% |
7.37% |
11.20% |
9.57% |
8.33% |
11.17% |
10.15% |
10.37% |
8.71% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.02 |
0.04 |
0.34 |
0.00 |
0.00 |
0.00 |
0.02 |
0.45 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.12 |
0.23 |
1.73 |
0.00 |
0.00 |
0.00 |
0.09 |
2.04 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.30 |
0.52 |
3.76 |
0.00 |
0.00 |
0.00 |
0.20 |
4.35 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.35 |
0.61 |
4.47 |
0.00 |
0.00 |
0.00 |
0.23 |
4.81 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.51 |
0.77 |
5.50 |
0.00 |
0.00 |
0.00 |
0.28 |
6.18 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
1.60 |
48.96 |
0.00 |
0.00 |
0.00 |
1.08 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.74 |
1.54 |
3.97 |
0.00 |
0.00 |
0.00 |
0.00 |
15.17 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.31 |
1.30 |
1.31 |
1.37 |
1.27 |
1.17 |
1.21 |
1.16 |
1.33 |
1.32 |
Long-Term Debt to Equity |
|
1.17 |
1.16 |
1.11 |
1.10 |
1.12 |
1.01 |
1.02 |
1.01 |
1.20 |
1.16 |
Financial Leverage |
|
1.46 |
1.31 |
1.31 |
1.34 |
1.32 |
1.22 |
1.19 |
1.18 |
1.25 |
1.32 |
Leverage Ratio |
|
10.27 |
9.65 |
9.85 |
10.07 |
10.25 |
11.23 |
12.43 |
12.63 |
12.16 |
11.71 |
Compound Leverage Factor |
|
10.27 |
9.65 |
9.85 |
10.07 |
10.25 |
11.23 |
12.43 |
12.63 |
12.16 |
11.71 |
Debt to Total Capital |
|
56.79% |
56.47% |
56.78% |
57.80% |
55.99% |
53.92% |
54.66% |
53.76% |
57.11% |
56.86% |
Short-Term Debt to Total Capital |
|
6.40% |
5.90% |
8.76% |
11.40% |
6.89% |
7.46% |
8.26% |
6.96% |
5.85% |
6.62% |
Long-Term Debt to Total Capital |
|
50.39% |
50.57% |
48.02% |
46.40% |
49.09% |
46.46% |
46.40% |
46.80% |
51.26% |
50.24% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
43.21% |
43.53% |
43.22% |
42.20% |
44.01% |
46.08% |
45.34% |
46.24% |
42.89% |
43.15% |
Debt to EBITDA |
|
9.13 |
8.24 |
7.98 |
7.24 |
6.24 |
7.36 |
5.25 |
6.39 |
6.32 |
5.47 |
Net Debt to EBITDA |
|
-6.95 |
-7.25 |
-6.98 |
-5.13 |
-3.39 |
-11.19 |
-9.60 |
-10.20 |
-6.71 |
-3.73 |
Long-Term Debt to EBITDA |
|
8.10 |
7.38 |
6.75 |
5.81 |
5.48 |
6.34 |
4.46 |
5.56 |
5.67 |
4.84 |
Debt to NOPAT |
|
13.31 |
13.33 |
13.74 |
10.82 |
9.12 |
11.22 |
7.34 |
9.02 |
8.81 |
7.77 |
Net Debt to NOPAT |
|
-10.14 |
-11.72 |
-12.02 |
-7.67 |
-4.95 |
-17.06 |
-13.41 |
-14.41 |
-9.36 |
-5.30 |
Long-Term Debt to NOPAT |
|
11.81 |
11.94 |
11.62 |
8.68 |
8.00 |
9.67 |
6.23 |
7.85 |
7.91 |
6.87 |
Noncontrolling Interest Sharing Ratio |
|
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) |
|
56,223 |
13,746 |
16,744 |
16,227 |
50,505 |
16,632 |
5,855 |
54,178 |
-82,639 |
23,817 |
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 |
|
7.53 |
1.40 |
1.21 |
0.77 |
1.88 |
1.67 |
1.05 |
2.08 |
-1.02 |
0.24 |
Operating Cash Flow to Interest Expense |
|
9.84 |
2.23 |
-0.78 |
0.74 |
0.15 |
-8.02 |
14.06 |
4.10 |
0.16 |
-0.41 |
Operating Cash Flow Less CapEx to Interest Expense |
|
9.84 |
2.23 |
-0.78 |
0.74 |
0.15 |
-8.02 |
14.06 |
4.10 |
0.16 |
-0.41 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.05 |
Fixed Asset Turnover |
|
6.34 |
6.78 |
7.12 |
7.48 |
5.68 |
4.53 |
4.49 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
572,891 |
583,878 |
591,575 |
607,822 |
593,748 |
606,247 |
648,726 |
632,224 |
764,415 |
799,069 |
Invested Capital Turnover |
|
0.16 |
0.17 |
0.17 |
0.18 |
0.19 |
0.20 |
0.19 |
0.20 |
0.23 |
0.23 |
Increase / (Decrease) in Invested Capital |
|
-31,781 |
10,987 |
7,697 |
16,247 |
-14,074 |
12,499 |
42,479 |
-16,502 |
132,191 |
34,654 |
Enterprise Value (EV) |
|
-57,215 |
-40,722 |
12,447 |
25,034 |
200,341 |
-147,483 |
-215,054 |
-171,802 |
14,058 |
361,391 |
Market Capitalization |
|
190,547 |
249,192 |
306,291 |
274,108 |
380,711 |
349,517 |
432,879 |
371,132 |
477,824 |
671,398 |
Book Value per Share |
|
$67.25 |
$71.04 |
$73.69 |
$77.14 |
$83.32 |
$91.65 |
$99.53 |
$99.66 |
$113.41 |
$122.46 |
Tangible Book Value per Share |
|
$54.12 |
$55.88 |
$58.02 |
$60.79 |
$66.31 |
$74.12 |
$80.34 |
$78.91 |
$91.14 |
$99.53 |
Total Capital |
|
572,891 |
583,878 |
591,575 |
607,822 |
593,748 |
606,247 |
648,726 |
632,224 |
764,415 |
799,069 |
Total Debt |
|
325,318 |
329,688 |
335,882 |
351,307 |
332,418 |
326,893 |
354,599 |
339,892 |
436,537 |
454,311 |
Total Long-Term Debt |
|
288,651 |
295,245 |
284,080 |
282,031 |
291,498 |
281,685 |
301,005 |
295,865 |
391,825 |
401,418 |
Net Debt |
|
-247,762 |
-289,914 |
-293,844 |
-249,074 |
-180,370 |
-497,000 |
-647,933 |
-542,934 |
-463,766 |
-310,007 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
325,318 |
329,688 |
335,882 |
351,307 |
332,418 |
326,893 |
354,599 |
339,892 |
436,537 |
454,311 |
Total Depreciation and Amortization (D&A) |
|
4,940 |
5,478 |
6,179 |
7,791 |
8,368 |
8,614 |
7,932 |
7,051 |
7,512 |
7,938 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$6.05 |
$6.24 |
$6.35 |
$9.04 |
$10.75 |
$8.89 |
$15.39 |
$12.10 |
$16.25 |
$19.79 |
Adjusted Weighted Average Basic Shares Outstanding |
|
3.70B |
3.62B |
3.55B |
3.40B |
3.22B |
3.08B |
3.02B |
2.97B |
2.94B |
2.87B |
Adjusted Diluted Earnings per Share |
|
$6.00 |
$6.19 |
$6.31 |
$9.00 |
$10.72 |
$8.88 |
$15.36 |
$12.09 |
$16.23 |
$19.75 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
3.73B |
3.65B |
3.58B |
3.41B |
3.23B |
3.09B |
3.03B |
2.97B |
2.94B |
2.88B |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$10.75 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
3.67B |
3.57B |
3.43B |
3.27B |
3.07B |
3.05B |
2.95B |
2.94B |
2.88B |
2.80B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
24,442 |
24,733 |
24,441 |
32,474 |
36,431 |
29,131 |
48,334 |
37,676 |
49,552 |
58,471 |
Normalized NOPAT Margin |
|
26.13% |
25.61% |
24.27% |
29.85% |
31.48% |
24.29% |
39.73% |
29.28% |
31.34% |
32.93% |
Pre Tax Income Margin |
|
32.82% |
35.76% |
35.65% |
37.47% |
38.77% |
29.86% |
48.96% |
35.87% |
38.97% |
42.29% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.11 |
3.52 |
2.59 |
1.94 |
1.67 |
3.60 |
10.73 |
1.77 |
0.76 |
0.74 |
NOPAT to Interest Expense |
|
3.28 |
2.52 |
1.76 |
1.54 |
1.36 |
2.92 |
8.70 |
1.44 |
0.61 |
0.58 |
EBIT Less CapEx to Interest Expense |
|
4.11 |
3.52 |
2.59 |
1.94 |
1.67 |
3.60 |
10.73 |
1.77 |
0.76 |
0.74 |
NOPAT Less CapEx to Interest Expense |
|
3.28 |
2.52 |
1.76 |
1.54 |
1.36 |
2.92 |
8.70 |
1.44 |
0.61 |
0.58 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
32.21% |
34.27% |
36.79% |
31.13% |
33.88% |
43.56% |
26.60% |
36.00% |
27.17% |
25.28% |
Augmented Payout Ratio |
|
55.19% |
70.99% |
99.84% |
92.66% |
99.76% |
65.93% |
64.69% |
44.39% |
47.00% |
57.49% |
Quarterly Metrics and Ratios for JPMorgan Chase & Co.
This table displays calculated financial ratios and metrics derived from JPMorgan Chase & Co.'s official financial filings.
Metric |
|
Q2 2022 |
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.77% |
10.35% |
18.08% |
24.85% |
34.48% |
21.88% |
11.66% |
9.35% |
21.53% |
6.97% |
10.87% |
EBITDA Growth |
|
-26.00% |
-14.13% |
2.19% |
48.25% |
42.98% |
36.16% |
-1.64% |
9.54% |
40.59% |
1.03% |
31.90% |
EBIT Growth |
|
-28.03% |
-14.95% |
4.58% |
58.67% |
61.86% |
39.43% |
-14.44% |
8.30% |
33.26% |
1.46% |
53.41% |
NOPAT Growth |
|
-27.61% |
-16.69% |
5.86% |
52.40% |
67.33% |
35.06% |
-15.45% |
6.31% |
25.41% |
-1.92% |
50.48% |
Net Income Growth |
|
-27.61% |
-16.69% |
5.86% |
52.40% |
67.33% |
35.06% |
-15.45% |
6.31% |
25.41% |
-1.92% |
50.48% |
EPS Growth |
|
-26.98% |
-16.58% |
7.19% |
55.89% |
72.10% |
38.78% |
-14.80% |
8.29% |
28.84% |
0.92% |
58.03% |
Operating Cash Flow Growth |
|
387.94% |
-178.02% |
18.95% |
-165.38% |
-71.42% |
347.85% |
-40.50% |
-38.58% |
103.92% |
-264.19% |
145.32% |
Free Cash Flow Firm Growth |
|
354.19% |
172.37% |
185.75% |
164.05% |
-346.69% |
-452.57% |
-546.69% |
-1,559.41% |
34.45% |
23.59% |
83.20% |
Invested Capital Growth |
|
-3.05% |
-2.43% |
-2.54% |
0.64% |
13.41% |
16.41% |
20.91% |
21.53% |
8.96% |
11.16% |
4.53% |
Revenue Q/Q Growth |
|
-0.01% |
6.51% |
5.60% |
11.01% |
7.71% |
-3.47% |
-3.26% |
8.71% |
19.71% |
-15.03% |
0.27% |
EBITDA Q/Q Growth |
|
6.49% |
8.84% |
8.25% |
18.16% |
2.71% |
3.64% |
-21.81% |
31.60% |
31.82% |
-25.52% |
2.09% |
EBIT Q/Q Growth |
|
7.97% |
10.46% |
10.30% |
20.62% |
10.14% |
-4.85% |
-32.31% |
52.68% |
35.52% |
-27.55% |
2.34% |
NOPAT Q/Q Growth |
|
4.43% |
12.58% |
13.05% |
14.66% |
14.66% |
-9.13% |
-29.23% |
44.18% |
35.25% |
-28.93% |
8.58% |
Net Income Q/Q Growth |
|
4.43% |
12.58% |
13.05% |
14.66% |
14.66% |
-9.13% |
-29.23% |
44.18% |
35.25% |
-28.93% |
8.58% |
EPS Q/Q Growth |
|
4.94% |
13.04% |
14.74% |
14.53% |
15.85% |
-8.84% |
-29.56% |
45.57% |
37.84% |
-28.59% |
10.30% |
Operating Cash Flow Q/Q Growth |
|
257.50% |
-127.57% |
656.04% |
-209.90% |
116.96% |
139.17% |
33.49% |
-355.94% |
124.95% |
-292.57% |
299.45% |
Free Cash Flow Firm Q/Q Growth |
|
314.10% |
-11.38% |
8.83% |
-68.98% |
-924.55% |
-26.66% |
-37.88% |
-1.35% |
62.97% |
-47.65% |
69.68% |
Invested Capital Q/Q Growth |
|
-0.62% |
-1.49% |
1.42% |
1.36% |
11.99% |
1.12% |
5.34% |
1.88% |
0.40% |
3.16% |
-0.94% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
41.20% |
42.10% |
43.15% |
45.94% |
43.80% |
47.03% |
38.01% |
46.02% |
50.67% |
44.42% |
45.22% |
EBIT Margin |
|
35.37% |
36.68% |
38.32% |
41.64% |
42.57% |
41.96% |
29.36% |
41.24% |
46.68% |
39.80% |
40.63% |
Profit (Net Income) Margin |
|
28.16% |
29.76% |
31.86% |
32.91% |
35.04% |
32.98% |
24.13% |
32.00% |
36.15% |
30.24% |
32.75% |
Tax Burden Percent |
|
79.60% |
81.13% |
83.16% |
79.05% |
82.29% |
78.59% |
82.17% |
77.60% |
77.44% |
75.97% |
80.60% |
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 |
|
20.40% |
18.87% |
16.84% |
20.95% |
17.71% |
21.41% |
17.83% |
22.40% |
22.56% |
24.03% |
19.40% |
Return on Invested Capital (ROIC) |
|
5.27% |
5.82% |
6.40% |
7.02% |
7.62% |
7.53% |
5.46% |
7.29% |
8.23% |
6.84% |
7.44% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.27% |
5.82% |
6.40% |
7.02% |
7.62% |
7.53% |
5.46% |
7.29% |
8.23% |
6.84% |
7.44% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.56% |
6.89% |
7.58% |
8.21% |
9.57% |
9.25% |
6.84% |
8.89% |
10.66% |
8.97% |
9.85% |
Return on Equity (ROE) |
|
11.84% |
12.71% |
13.98% |
15.24% |
17.20% |
16.79% |
12.30% |
16.18% |
18.89% |
15.81% |
17.29% |
Cash Return on Invested Capital (CROIC) |
|
9.16% |
8.34% |
8.46% |
5.94% |
-5.48% |
-7.56% |
-11.83% |
-12.34% |
-1.37% |
-3.55% |
3.05% |
Operating Return on Assets (OROA) |
|
1.13% |
1.20% |
1.33% |
1.47% |
1.62% |
1.69% |
1.23% |
1.70% |
1.99% |
1.70% |
1.83% |
Return on Assets (ROA) |
|
0.90% |
0.98% |
1.11% |
1.17% |
1.34% |
1.32% |
1.01% |
1.32% |
1.54% |
1.29% |
1.48% |
Return on Common Equity (ROCE) |
|
11.84% |
12.71% |
13.98% |
15.24% |
17.20% |
16.79% |
12.30% |
16.18% |
18.89% |
15.81% |
17.29% |
Return on Equity Simple (ROE_SIMPLE) |
|
13.64% |
12.87% |
0.00% |
13.86% |
15.31% |
16.15% |
0.00% |
14.96% |
15.86% |
15.55% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
8,649 |
9,737 |
11,008 |
12,622 |
14,472 |
13,151 |
9,307 |
13,419 |
18,149 |
12,898 |
14,005 |
NOPAT Margin |
|
28.16% |
29.76% |
31.86% |
32.91% |
35.04% |
32.98% |
24.13% |
32.00% |
36.15% |
30.24% |
32.75% |
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 |
|
47.82% |
46.11% |
42.35% |
41.77% |
37.95% |
41.22% |
43.45% |
42.71% |
35.60% |
41.68% |
41.22% |
Operating Expenses to Revenue |
|
61.04% |
58.62% |
55.06% |
52.43% |
50.41% |
54.56% |
63.48% |
54.27% |
47.24% |
52.90% |
53.22% |
Earnings before Interest and Taxes (EBIT) |
|
10,865 |
12,001 |
13,237 |
15,967 |
17,586 |
16,733 |
11,326 |
17,293 |
23,435 |
16,978 |
17,375 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
12,654 |
13,772 |
14,908 |
17,616 |
18,093 |
18,752 |
14,663 |
19,297 |
25,437 |
18,945 |
19,340 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.08 |
1.01 |
1.27 |
1.22 |
1.32 |
1.29 |
1.46 |
1.70 |
1.70 |
1.72 |
1.95 |
Price to Tangible Book Value (P/TBV) |
|
1.37 |
1.28 |
1.60 |
1.53 |
1.66 |
1.62 |
1.81 |
2.10 |
2.09 |
2.12 |
2.40 |
Price to Revenue (P/Rev) |
|
2.58 |
2.35 |
2.88 |
2.70 |
2.80 |
2.65 |
3.02 |
3.54 |
3.39 |
3.44 |
3.78 |
Price to Earnings (P/E) |
|
7.86 |
7.63 |
9.85 |
8.78 |
8.61 |
7.97 |
9.64 |
11.37 |
10.69 |
11.09 |
11.48 |
Dividend Yield |
|
3.69% |
4.05% |
3.16% |
3.19% |
2.84% |
2.84% |
2.45% |
2.07% |
2.11% |
2.10% |
1.93% |
Earnings Yield |
|
12.73% |
13.10% |
10.15% |
11.40% |
11.62% |
12.54% |
10.37% |
8.79% |
9.35% |
9.02% |
8.71% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.16 |
0.12 |
0.29 |
0.45 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.75 |
0.56 |
1.34 |
2.04 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.20 |
1.72 |
1.22 |
2.96 |
4.35 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.23 |
1.94 |
1.39 |
3.36 |
4.81 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.28 |
2.42 |
1.77 |
4.31 |
6.18 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.08 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.17 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.21 |
1.16 |
1.16 |
1.11 |
1.30 |
1.29 |
1.33 |
1.31 |
1.30 |
1.33 |
1.32 |
Long-Term Debt to Equity |
|
1.01 |
1.00 |
1.01 |
0.97 |
1.17 |
1.14 |
1.20 |
1.18 |
1.16 |
1.19 |
1.16 |
Financial Leverage |
|
1.25 |
1.18 |
1.18 |
1.17 |
1.26 |
1.23 |
1.25 |
1.22 |
1.30 |
1.31 |
1.32 |
Leverage Ratio |
|
13.14 |
13.03 |
12.63 |
13.07 |
12.88 |
12.67 |
12.16 |
12.25 |
12.27 |
12.23 |
11.71 |
Compound Leverage Factor |
|
13.14 |
13.03 |
12.63 |
13.07 |
12.88 |
12.67 |
12.16 |
12.25 |
12.27 |
12.23 |
11.71 |
Debt to Total Capital |
|
54.78% |
53.80% |
53.76% |
52.70% |
56.45% |
56.26% |
57.11% |
56.77% |
56.44% |
57.13% |
56.86% |
Short-Term Debt to Total Capital |
|
9.23% |
7.68% |
6.96% |
6.59% |
5.72% |
6.27% |
5.85% |
5.94% |
6.05% |
6.28% |
6.62% |
Long-Term Debt to Total Capital |
|
45.55% |
46.12% |
46.80% |
46.11% |
50.73% |
50.00% |
51.26% |
50.83% |
50.39% |
50.85% |
50.24% |
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 |
|
45.22% |
46.20% |
46.24% |
47.30% |
43.55% |
43.74% |
42.89% |
43.23% |
43.56% |
42.87% |
43.15% |
Debt to EBITDA |
|
6.28 |
6.34 |
6.39 |
5.73 |
6.29 |
5.89 |
6.32 |
6.24 |
5.65 |
5.88 |
5.47 |
Net Debt to EBITDA |
|
-11.69 |
-11.55 |
-10.20 |
-8.91 |
-6.46 |
-6.53 |
-6.71 |
-6.36 |
-6.17 |
-4.65 |
-3.73 |
Long-Term Debt to EBITDA |
|
5.22 |
5.43 |
5.56 |
5.01 |
5.65 |
5.23 |
5.67 |
5.59 |
5.04 |
5.24 |
4.84 |
Debt to NOPAT |
|
8.88 |
9.05 |
9.02 |
8.04 |
8.47 |
7.97 |
8.81 |
8.78 |
8.17 |
8.57 |
7.77 |
Net Debt to NOPAT |
|
-16.53 |
-16.48 |
-14.41 |
-12.50 |
-8.69 |
-8.84 |
-9.36 |
-8.95 |
-8.93 |
-6.77 |
-5.30 |
Long-Term Debt to NOPAT |
|
7.39 |
7.76 |
7.85 |
7.03 |
7.61 |
7.08 |
7.91 |
7.86 |
7.29 |
7.63 |
6.87 |
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) |
|
28,525 |
25,279 |
27,510 |
8,534 |
-70,367 |
-89,126 |
-122,884 |
-124,546 |
-46,123 |
-68,099 |
-20,649 |
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 |
|
8.11 |
3.12 |
2.14 |
0.52 |
-3.54 |
-4.08 |
-5.27 |
-5.11 |
-1.79 |
-2.52 |
-0.85 |
Operating Cash Flow to Interest Expense |
|
18.77 |
-2.25 |
7.87 |
-6.83 |
0.95 |
2.07 |
2.58 |
-6.33 |
1.49 |
-2.74 |
6.10 |
Operating Cash Flow Less CapEx to Interest Expense |
|
18.77 |
-2.25 |
7.87 |
-6.83 |
0.95 |
2.07 |
2.58 |
-6.33 |
1.49 |
-2.74 |
6.10 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
Fixed Asset Turnover |
|
4.51 |
4.55 |
0.00 |
4.94 |
5.22 |
5.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
632,777 |
623,357 |
632,224 |
640,812 |
717,616 |
725,634 |
764,415 |
778,777 |
781,888 |
806,631 |
799,069 |
Invested Capital Turnover |
|
0.19 |
0.20 |
0.20 |
0.21 |
0.22 |
0.23 |
0.23 |
0.23 |
0.23 |
0.23 |
0.23 |
Increase / (Decrease) in Invested Capital |
|
-19,876 |
-15,542 |
-16,502 |
4,088 |
84,839 |
102,277 |
132,191 |
137,965 |
64,272 |
80,997 |
34,654 |
Enterprise Value (EV) |
|
-334,724 |
-320,895 |
-171,802 |
-156,688 |
-3,889 |
-44,569 |
14,058 |
122,003 |
95,377 |
231,991 |
361,391 |
Market Capitalization |
|
310,058 |
289,831 |
371,132 |
368,693 |
411,762 |
408,596 |
477,824 |
572,538 |
577,623 |
596,277 |
671,398 |
Book Value per Share |
|
$97.43 |
$98.21 |
$99.66 |
$102.97 |
$106.94 |
$109.21 |
$113.41 |
$115.75 |
$118.59 |
$121.55 |
$122.46 |
Tangible Book Value per Share |
|
$77.21 |
$77.48 |
$78.91 |
$81.88 |
$84.96 |
$86.87 |
$91.14 |
$93.62 |
$96.12 |
$98.90 |
$99.53 |
Total Capital |
|
632,777 |
623,357 |
632,224 |
640,812 |
717,616 |
725,634 |
764,415 |
778,777 |
781,888 |
806,631 |
799,069 |
Total Debt |
|
346,634 |
335,339 |
339,892 |
337,730 |
405,100 |
408,263 |
436,537 |
442,140 |
441,336 |
460,795 |
454,311 |
Total Long-Term Debt |
|
288,212 |
287,473 |
295,865 |
295,489 |
364,078 |
362,793 |
391,825 |
395,872 |
394,028 |
410,157 |
401,418 |
Net Debt |
|
-644,782 |
-610,726 |
-542,934 |
-525,381 |
-415,651 |
-453,165 |
-463,766 |
-450,535 |
-482,246 |
-364,286 |
-310,007 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
346,634 |
335,339 |
339,892 |
337,730 |
405,100 |
408,263 |
436,537 |
442,140 |
441,336 |
460,795 |
454,311 |
Total Depreciation and Amortization (D&A) |
|
1,789 |
1,771 |
1,671 |
1,649 |
507 |
2,019 |
3,337 |
2,004 |
2,002 |
1,967 |
1,965 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.77 |
$3.13 |
$3.56 |
$4.11 |
$4.76 |
$4.33 |
$3.05 |
$4.45 |
$6.13 |
$4.38 |
$4.83 |
Adjusted Weighted Average Basic Shares Outstanding |
|
2.96B |
2.96B |
2.97B |
2.97B |
2.94B |
2.93B |
2.94B |
2.91B |
2.89B |
2.86B |
2.87B |
Adjusted Diluted Earnings per Share |
|
$2.76 |
$3.12 |
$3.58 |
$4.10 |
$4.75 |
$4.33 |
$3.05 |
$4.44 |
$6.12 |
$4.37 |
$4.82 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
2.97B |
2.97B |
2.97B |
2.97B |
2.95B |
2.93B |
2.94B |
2.91B |
2.89B |
2.87B |
2.88B |
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 |
|
2.93B |
2.93B |
2.94B |
2.92B |
2.91B |
2.89B |
2.88B |
2.87B |
2.85B |
2.82B |
2.80B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
8,649 |
9,737 |
11,008 |
12,622 |
14,472 |
13,151 |
9,307 |
13,419 |
18,149 |
12,898 |
14,005 |
Normalized NOPAT Margin |
|
28.16% |
29.76% |
31.86% |
32.91% |
35.04% |
32.98% |
24.13% |
32.00% |
36.15% |
30.24% |
32.75% |
Pre Tax Income Margin |
|
35.37% |
36.68% |
38.32% |
41.64% |
42.57% |
41.96% |
29.36% |
41.24% |
46.68% |
39.80% |
40.63% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.09 |
1.48 |
1.03 |
0.98 |
0.89 |
0.77 |
0.49 |
0.71 |
0.91 |
0.63 |
0.72 |
NOPAT to Interest Expense |
|
2.46 |
1.20 |
0.86 |
0.77 |
0.73 |
0.60 |
0.40 |
0.55 |
0.70 |
0.48 |
0.58 |
EBIT Less CapEx to Interest Expense |
|
3.09 |
1.48 |
1.03 |
0.98 |
0.89 |
0.77 |
0.49 |
0.71 |
0.91 |
0.63 |
0.72 |
NOPAT Less CapEx to Interest Expense |
|
2.46 |
1.20 |
0.86 |
0.77 |
0.73 |
0.60 |
0.40 |
0.55 |
0.70 |
0.48 |
0.58 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
34.13% |
36.61% |
36.00% |
32.14% |
28.09% |
26.17% |
27.17% |
26.98% |
26.07% |
26.69% |
25.28% |
Augmented Payout Ratio |
|
61.22% |
50.87% |
44.39% |
40.23% |
38.89% |
40.90% |
47.00% |
46.77% |
49.80% |
57.94% |
57.49% |