Annual Income Statements for Provident Financial Services
This table shows Provident Financial Services' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Provident Financial Services
This table shows Provident Financial Services' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
43 |
49 |
41 |
32 |
29 |
27 |
32 |
-11 |
46 |
49 |
64 |
Consolidated Net Income / (Loss) |
|
43 |
49 |
41 |
32 |
29 |
27 |
32 |
-11 |
46 |
49 |
64 |
Net Income / (Loss) Continuing Operations |
|
43 |
49 |
41 |
32 |
29 |
27 |
32 |
-11 |
46 |
49 |
64 |
Total Pre-Tax Income |
|
60 |
67 |
55 |
44 |
37 |
40 |
43 |
-21 |
65 |
63 |
92 |
Total Revenue |
|
138 |
132 |
130 |
118 |
116 |
115 |
114 |
164 |
211 |
206 |
209 |
Net Interest Income / (Expense) |
|
109 |
114 |
108 |
99 |
96 |
96 |
94 |
142 |
184 |
182 |
182 |
Total Interest Income |
|
122 |
137 |
144 |
150 |
158 |
164 |
164 |
248 |
323 |
312 |
305 |
Loans and Leases Interest Income |
|
109 |
124 |
129 |
135 |
143 |
149 |
148 |
223 |
292 |
281 |
273 |
Investment Securities Interest Income |
|
12 |
13 |
14 |
14 |
14 |
14 |
15 |
23 |
28 |
29 |
32 |
Federal Funds Sold and Securities Borrowed Interest Income |
|
0.50 |
0.31 |
0.85 |
0.95 |
0.89 |
0.76 |
1.18 |
1.86 |
2.43 |
1.60 |
0.68 |
Total Interest Expense |
|
12 |
23 |
35 |
51 |
62 |
68 |
70 |
106 |
139 |
130 |
124 |
Deposits Interest Expense |
|
9.56 |
18 |
28 |
36 |
45 |
51 |
53 |
81 |
110 |
106 |
97 |
Long-Term Debt Interest Expense |
|
2.68 |
4.73 |
7.72 |
14 |
17 |
18 |
18 |
25 |
29 |
24 |
26 |
Total Non-Interest Income |
|
28 |
18 |
22 |
19 |
19 |
19 |
21 |
22 |
27 |
24 |
27 |
Trust Fees by Commissions |
|
6.79 |
6.60 |
6.92 |
6.92 |
6.99 |
6.84 |
7.49 |
7.77 |
7.62 |
7.66 |
7.33 |
Other Service Charges |
|
18 |
7.33 |
9.66 |
7.06 |
7.27 |
7.73 |
6.71 |
9.67 |
11 |
11 |
12 |
Net Realized & Unrealized Capital Gains on Investments |
|
-0.00 |
0.03 |
-0.01 |
0.03 |
0.01 |
-0.01 |
-0.00 |
-2.97 |
0.00 |
-0.01 |
0.09 |
Other Non-Interest Income |
|
4.10 |
4.31 |
5.59 |
5.38 |
5.04 |
4.41 |
6.61 |
7.81 |
7.94 |
5.55 |
7.74 |
Provision for Credit Losses |
|
8.41 |
- |
6.00 |
9.75 |
13 |
-0.12 |
0.19 |
70 |
9.30 |
8.37 |
0.64 |
Total Non-Interest Expense |
|
69 |
65 |
69 |
65 |
66 |
75 |
71 |
115 |
136 |
135 |
116 |
Salaries and Employee Benefits |
|
38 |
35 |
39 |
35 |
36 |
39 |
40 |
55 |
63 |
60 |
62 |
Net Occupancy & Equipment Expense |
|
14 |
13 |
14 |
14 |
13 |
14 |
15 |
20 |
23 |
22 |
24 |
Marketing Expense |
|
1.37 |
1.50 |
1.23 |
1.38 |
1.13 |
1.08 |
0.97 |
1.17 |
1.52 |
1.49 |
1.06 |
Property & Liability Insurance Claims |
|
1.40 |
1.24 |
1.94 |
2.13 |
1.63 |
2.89 |
2.27 |
3.10 |
4.18 |
3.41 |
3.39 |
Other Operating Expenses |
|
11 |
12 |
12 |
9.95 |
11 |
15 |
9.83 |
11 |
16 |
18 |
16 |
Amortization Expense |
|
0.78 |
0.78 |
0.76 |
0.75 |
0.72 |
0.72 |
0.71 |
6.48 |
12 |
9.51 |
9.50 |
Restructuring Charge |
|
2.89 |
- |
1.10 |
1.96 |
2.29 |
2.48 |
2.20 |
19 |
16 |
20 |
0.00 |
Income Tax Expense |
|
17 |
18 |
14 |
12 |
8.84 |
12 |
11 |
-9.83 |
19 |
14 |
28 |
Basic Earnings per Share |
|
$0.58 |
$0.66 |
$0.54 |
$0.43 |
$0.38 |
$0.37 |
$0.43 |
($0.11) |
$0.36 |
$0.37 |
$0.49 |
Weighted Average Basic Shares Outstanding |
|
74.30M |
74.70M |
74.65M |
74.82M |
74.91M |
74.84M |
75.26M |
102.96M |
129.94M |
109.67M |
130.33M |
Diluted Earnings per Share |
|
$0.58 |
$0.66 |
$0.54 |
$0.43 |
$0.38 |
$0.36 |
$0.43 |
($0.11) |
$0.36 |
$0.37 |
$0.49 |
Weighted Average Diluted Shares Outstanding |
|
74.39M |
74.78M |
74.70M |
74.83M |
74.91M |
74.87M |
75.28M |
102.96M |
130.00M |
109.71M |
130.38M |
Weighted Average Basic & Diluted Shares Outstanding |
|
75.28M |
75.33M |
75.56M |
75.61M |
75.61M |
75.60M |
75.98M |
130.49M |
130.49M |
130.49M |
130.66M |
Annual Cash Flow Statements for Provident Financial Services
This table details how cash moves in and out of Provident Financial Services' 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 |
|
-1.54 |
42 |
47 |
-48 |
44 |
346 |
180 |
-526 |
-6.25 |
26 |
Net Cash From Operating Activities |
|
115 |
127 |
117 |
156 |
137 |
103 |
157 |
200 |
173 |
426 |
Net Cash From Continuing Operating Activities |
|
115 |
127 |
117 |
156 |
137 |
103 |
157 |
200 |
173 |
426 |
Net Income / (Loss) Continuing Operations |
|
84 |
88 |
94 |
118 |
113 |
97 |
168 |
176 |
128 |
116 |
Consolidated Net Income / (Loss) |
|
84 |
88 |
94 |
118 |
113 |
97 |
168 |
176 |
128 |
116 |
Provision For Loan Losses |
|
4.35 |
5.40 |
5.60 |
24 |
13 |
32 |
-23 |
5.00 |
28 |
88 |
Depreciation Expense |
|
14 |
13 |
12 |
10 |
10 |
11 |
13 |
13 |
12 |
41 |
Amortization Expense |
|
12 |
12 |
11 |
9.43 |
17 |
20 |
27 |
24 |
19 |
21 |
Non-Cash Adjustments to Reconcile Net Income |
|
1.44 |
7.42 |
44 |
4.38 |
2.21 |
-18 |
5.93 |
-11 |
-2.91 |
126 |
Changes in Operating Assets and Liabilities, net |
|
-0.08 |
1.79 |
-49 |
-10 |
-18 |
-38 |
-33 |
-5.66 |
-11 |
36 |
Net Cash From Investing Activities |
|
-409 |
-581 |
-306 |
47 |
43 |
-504 |
-717 |
-648 |
-470 |
508 |
Net Cash From Continuing Investing Activities |
|
-409 |
-581 |
-306 |
47 |
43 |
-504 |
-717 |
-648 |
-470 |
508 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-5.91 |
-5.00 |
-3.23 |
-3.16 |
-4.88 |
-13 |
-14 |
-9.41 |
-7.49 |
-1.31 |
Acquisitions |
|
-26 |
- |
0.00 |
0.00 |
-15 |
78 |
- |
0.00 |
0.00 |
195 |
Purchase of Investment Securities |
|
-729 |
-910 |
-734 |
-415 |
-378 |
-405 |
-1,446 |
-1,171 |
-915 |
-854 |
Sale of Property, Leasehold Improvements and Equipment |
|
0.02 |
0.01 |
21 |
0.03 |
0.00 |
0.95 |
0.04 |
0.02 |
0.11 |
0.00 |
Sale and/or Maturity of Investments |
|
352 |
334 |
410 |
465 |
441 |
-166 |
744 |
533 |
453 |
1,169 |
Net Cash From Financing Activities |
|
292 |
496 |
236 |
-251 |
-136 |
747 |
740 |
-79 |
290 |
-908 |
Net Cash From Continuing Financing Activities |
|
292 |
496 |
236 |
-251 |
-136 |
747 |
740 |
-79 |
290 |
-908 |
Net Change in Deposits |
|
133 |
631 |
162 |
116 |
274 |
985 |
1,396 |
-670 |
-269 |
-292 |
Issuance of Debt |
|
748 |
390 |
670 |
695 |
1,243 |
2,430 |
905 |
3,982 |
535 |
857 |
Repayment of Debt |
|
-550 |
-485 |
-540 |
-995 |
-1,560 |
-2,581 |
-1,469 |
-3,272 |
98 |
-1,371 |
Repurchase of Common Equity |
|
0.00 |
-1.56 |
-0.44 |
-13 |
-20 |
-21 |
-21 |
-47 |
0.00 |
0.00 |
Payment of Dividends |
|
-41 |
-45 |
-60 |
-54 |
-73 |
-66 |
-71 |
-72 |
-72 |
-101 |
Other Financing Activities, Net |
|
2.63 |
6.63 |
4.29 |
0.82 |
0.38 |
-0.52 |
-0.07 |
-1.02 |
-0.89 |
-1.32 |
Cash Interest Paid |
|
42 |
44 |
46 |
59 |
74 |
49 |
36 |
47 |
210 |
397 |
Cash Income Taxes Paid |
|
41 |
34 |
41 |
15 |
34 |
37 |
57 |
51 |
46 |
36 |
Quarterly Cash Flow Statements for Provident Financial Services
This table details how cash moves in and out of Provident Financial Services' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-93 |
1.64 |
47 |
-25 |
-20 |
-9.01 |
-22 |
132 |
-46 |
-38 |
28 |
Net Cash From Operating Activities |
|
56 |
42 |
58 |
27 |
42 |
46 |
41 |
77 |
69 |
239 |
89 |
Net Cash From Continuing Operating Activities |
|
56 |
42 |
58 |
27 |
42 |
46 |
41 |
77 |
69 |
239 |
89 |
Net Income / (Loss) Continuing Operations |
|
43 |
49 |
41 |
32 |
29 |
27 |
32 |
-11 |
46 |
49 |
64 |
Consolidated Net Income / (Loss) |
|
43 |
49 |
41 |
32 |
29 |
27 |
32 |
-11 |
46 |
49 |
64 |
Provision For Loan Losses |
|
9.99 |
1.79 |
6.74 |
9.75 |
13 |
-0.86 |
-0.32 |
70 |
9.30 |
8.88 |
0.64 |
Depreciation Expense |
|
3.27 |
3.23 |
3.04 |
2.91 |
2.88 |
2.86 |
2.80 |
9.55 |
16 |
13 |
13 |
Amortization Expense |
|
5.49 |
4.86 |
4.50 |
-0.37 |
10 |
4.88 |
4.50 |
2.69 |
-2.05 |
15 |
7.88 |
Non-Cash Adjustments to Reconcile Net Income |
|
-8.31 |
0.69 |
-0.45 |
-1.10 |
-6.14 |
4.78 |
1.43 |
-5.76 |
5.36 |
125 |
-3.97 |
Changes in Operating Assets and Liabilities, net |
|
2.48 |
-17 |
3.69 |
-16 |
-6.16 |
7.35 |
0.92 |
12 |
-6.14 |
29 |
6.77 |
Net Cash From Investing Activities |
|
-0.64 |
-171 |
20 |
-264 |
-93 |
-132 |
55 |
763 |
-17 |
-293 |
-176 |
Net Cash From Continuing Investing Activities |
|
-0.64 |
-171 |
20 |
-264 |
-93 |
-132 |
55 |
762 |
-16 |
-293 |
-176 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.94 |
-1.53 |
-0.61 |
-2.35 |
-2.94 |
-1.59 |
-0.54 |
-0.98 |
-1.29 |
1.50 |
-1.14 |
Purchase of Investment Securities |
|
-159 |
-306 |
-110 |
-360 |
-195 |
-251 |
-29 |
-183 |
-195 |
-447 |
-422 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
0.06 |
- |
- |
0.04 |
0.00 |
- |
- |
- |
2.35 |
Sale and/or Maturity of Investments |
|
161 |
137 |
130 |
98 |
105 |
120 |
85 |
752 |
179 |
153 |
244 |
Net Cash From Financing Activities |
|
-148 |
130 |
-30 |
212 |
32 |
77 |
-118 |
-707 |
-99 |
15 |
116 |
Net Cash From Continuing Financing Activities |
|
-148 |
130 |
-30 |
212 |
32 |
77 |
-118 |
-707 |
-99 |
15 |
116 |
Net Change in Deposits |
|
-191 |
-126 |
-258 |
-35 |
-123 |
147 |
-187 |
-367 |
20 |
242 |
-166 |
Issuance of Debt |
|
1,299 |
1,719 |
261 |
186 |
62 |
26 |
0.00 |
221 |
-0.06 |
636 |
570 |
Repayment of Debt |
|
-1,238 |
-1,445 |
-14 |
79 |
110 |
-78 |
88 |
-542 |
-88 |
-830 |
-255 |
Payment of Dividends |
|
-18 |
-17 |
-19 |
-18 |
-18 |
-18 |
-18 |
-19 |
-31 |
-32 |
-32 |
Other Financing Activities, Net |
|
-0.06 |
-0.01 |
-0.88 |
-0.00 |
- |
-0.01 |
-1.24 |
-0.05 |
-0.03 |
- |
-1.85 |
Cash Interest Paid |
|
12 |
21 |
34 |
48 |
62 |
67 |
66 |
71 |
116 |
144 |
126 |
Cash Income Taxes Paid |
|
18 |
25 |
0.96 |
26 |
12 |
7.60 |
1.32 |
17 |
17 |
0.74 |
1.03 |
Annual Balance Sheets for Provident Financial Services
This table presents Provident Financial Services' 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 |
|
8,912 |
9,500 |
9,845 |
9,726 |
9,809 |
12,920 |
13,781 |
13,783 |
14,211 |
24,052 |
Cash and Due from Banks |
|
101 |
93 |
140 |
143 |
187 |
532 |
506 |
187 |
180 |
206 |
Trading Account Securities |
|
1,438 |
1,529 |
1,515 |
1,543 |
1,431 |
1,557 |
- |
2,193 |
2,054 |
3,116 |
Loans and Leases, Net of Allowance |
|
6,476 |
6,942 |
7,266 |
7,195 |
7,277 |
9,721 |
0.00 |
10,161 |
10,765 |
18,466 |
Loans and Leases |
|
6,538 |
7,003 |
7,326 |
7,251 |
7,333 |
9,823 |
- |
10,249 |
10,872 |
18,659 |
Allowance for Loan and Lease Losses |
|
61 |
62 |
60 |
56 |
56 |
101 |
- |
88 |
107 |
193 |
Loans Held for Sale |
|
- |
- |
- |
- |
- |
- |
- |
- |
1.79 |
162 |
Premises and Equipment, Net |
|
89 |
84 |
63 |
58 |
55 |
76 |
81 |
80 |
71 |
120 |
Intangible Assets |
|
- |
- |
- |
- |
- |
466 |
464 |
461 |
458 |
819 |
Other Assets |
|
381 |
431 |
441 |
369 |
421 |
566 |
519 |
703 |
601 |
1,163 |
Total Liabilities & Shareholders' Equity |
|
8,912 |
9,500 |
9,845 |
9,726 |
9,809 |
12,920 |
13,781 |
13,783 |
14,211 |
24,052 |
Total Liabilities |
|
7,716 |
8,249 |
8,547 |
8,367 |
8,395 |
11,300 |
1,639 |
12,186 |
12,520 |
21,451 |
Interest Bearing Deposits |
|
5,924 |
6,554 |
6,714 |
6,830 |
7,103 |
9,838 |
1,461 |
10,563 |
10,293 |
18,624 |
Short-Term Debt |
|
1,708 |
1,613 |
1,743 |
1,442 |
- |
1,176 |
- |
1,337 |
1,970 |
2,020 |
Long-Term Debt |
|
- |
- |
- |
- |
1,125 |
25 |
- |
10 |
11 |
402 |
Other Long-Term Liabilities |
|
84 |
82 |
90 |
94 |
167 |
261 |
179 |
275 |
247 |
405 |
Total Equity & Noncontrolling Interests |
|
1,196 |
1,252 |
1,299 |
1,359 |
1,414 |
1,620 |
1,697 |
1,598 |
1,691 |
2,601 |
Total Preferred & Common Equity |
|
1,196 |
1,252 |
1,299 |
1,359 |
1,414 |
1,620 |
1,697 |
1,598 |
1,691 |
2,601 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,196 |
1,252 |
1,299 |
1,359 |
1,414 |
1,620 |
1,697 |
1,598 |
1,691 |
2,601 |
Common Stock |
|
995 |
1,001 |
1,009 |
1,018 |
1,004 |
959 |
971 |
979 |
987 |
1,836 |
Retained Earnings |
|
508 |
551 |
586 |
651 |
695 |
718 |
815 |
918 |
975 |
989 |
Treasury Stock |
|
-269 |
-264 |
-260 |
-272 |
-269 |
-59 |
-80 |
-127 |
-128 |
-88 |
Accumulated Other Comprehensive Income / (Loss) |
|
-2.55 |
-3.40 |
-7.47 |
-12 |
3.82 |
18 |
6.86 |
-165 |
-141 |
-135 |
Other Equity Adjustments |
|
-35 |
-32 |
-29 |
-25 |
-21 |
-16 |
-15 |
-6.80 |
-2.20 |
0.00 |
Quarterly Balance Sheets for Provident Financial Services
This table presents Provident Financial Services' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
13,604 |
13,779 |
14,030 |
14,087 |
14,131 |
24,070 |
24,043 |
24,225 |
Cash and Due from Banks |
|
185 |
234 |
209 |
189 |
158 |
291 |
244 |
234 |
Trading Account Securities |
|
2,223 |
2,204 |
2,130 |
2,028 |
2,022 |
2,997 |
3,077 |
3,212 |
Loans and Leases, Net of Allowance |
|
9,958 |
10,131 |
10,428 |
10,560 |
10,736 |
18,571 |
18,603 |
18,600 |
Loans and Leases |
|
10,047 |
10,224 |
10,531 |
10,668 |
10,843 |
18,759 |
18,795 |
18,791 |
Allowance for Loan and Lease Losses |
|
89 |
93 |
102 |
108 |
106 |
188 |
191 |
192 |
Loans Held for Sale |
|
- |
- |
- |
- |
- |
4.45 |
5.76 |
150 |
Premises and Equipment, Net |
|
81 |
72 |
71 |
71 |
69 |
127 |
125 |
115 |
Intangible Assets |
|
462 |
460 |
459 |
459 |
457 |
852 |
839 |
810 |
Other Assets |
|
695 |
663 |
732 |
779 |
687 |
1,229 |
1,148 |
1,104 |
Total Liabilities & Shareholders' Equity |
|
13,604 |
13,779 |
14,030 |
14,087 |
14,131 |
24,070 |
24,043 |
24,225 |
Total Liabilities |
|
12,053 |
1,565 |
12,387 |
12,464 |
12,436 |
21,515 |
21,421 |
21,566 |
Interest Bearing Deposits |
|
10,686 |
1,351 |
10,261 |
10,141 |
10,099 |
18,353 |
18,376 |
18,449 |
Short-Term Debt |
|
1,064 |
- |
1,850 |
2,022 |
2,058 |
2,302 |
2,215 |
2,336 |
Long-Term Debt |
|
10 |
11 |
11 |
11 |
11 |
413 |
414 |
403 |
Other Long-Term Liabilities |
|
293 |
203 |
266 |
290 |
268 |
447 |
417 |
378 |
Total Equity & Noncontrolling Interests |
|
1,551 |
1,640 |
1,642 |
1,623 |
1,695 |
2,556 |
2,621 |
2,659 |
Total Preferred & Common Equity |
|
1,551 |
1,640 |
1,642 |
1,623 |
1,695 |
2,556 |
2,621 |
2,659 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,551 |
1,637 |
1,642 |
1,623 |
1,695 |
2,556 |
2,621 |
2,659 |
Common Stock |
|
976 |
982 |
984 |
986 |
989 |
1,868 |
1,870 |
1,838 |
Retained Earnings |
|
886 |
941 |
954 |
965 |
988 |
958 |
973 |
1,021 |
Treasury Stock |
|
-127 |
-128 |
-128 |
-128 |
-129 |
-129 |
-129 |
-90 |
Accumulated Other Comprehensive Income / (Loss) |
|
-174 |
-148 |
-162 |
-195 |
-152 |
-140 |
-93 |
-110 |
Annual Metrics And Ratios for Provident Financial Services
This table displays calculated financial ratios and metrics derived from Provident Financial Services' official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
8.94% |
2.90% |
6.35% |
7.62% |
0.67% |
6.42% |
17.62% |
11.60% |
-5.16% |
44.95% |
EBITDA Growth |
|
14.01% |
2.81% |
8.94% |
0.23% |
6.79% |
-9.10% |
67.83% |
3.92% |
-25.38% |
2.49% |
EBIT Growth |
|
13.99% |
3.84% |
12.58% |
2.45% |
2.20% |
-13.28% |
78.06% |
5.72% |
-26.79% |
-14.88% |
NOPAT Growth |
|
13.70% |
4.87% |
7.00% |
26.01% |
-4.86% |
-13.92% |
73.20% |
4.60% |
-26.90% |
-10.03% |
Net Income Growth |
|
13.70% |
4.87% |
7.00% |
26.01% |
-4.86% |
-13.92% |
73.20% |
4.60% |
-26.90% |
-10.03% |
EPS Growth |
|
9.02% |
3.76% |
5.07% |
25.52% |
-4.40% |
-20.11% |
57.55% |
7.31% |
-27.23% |
-38.60% |
Operating Cash Flow Growth |
|
12.97% |
10.83% |
-7.92% |
32.84% |
-12.07% |
-24.56% |
51.80% |
27.74% |
-13.44% |
145.90% |
Free Cash Flow Firm Growth |
|
54.60% |
176.48% |
-165.13% |
533.25% |
4.64% |
-149.34% |
-4,848.58% |
202.39% |
-106.37% |
-106.98% |
Invested Capital Growth |
|
9.41% |
-1.35% |
6.17% |
-7.89% |
-9.36% |
11.10% |
330.43% |
-75.74% |
24.64% |
36.82% |
Revenue Q/Q Growth |
|
1.62% |
0.48% |
1.24% |
2.20% |
-0.64% |
5.07% |
1.20% |
3.65% |
-3.54% |
15.10% |
EBITDA Q/Q Growth |
|
-0.29% |
1.37% |
0.96% |
3.66% |
-3.03% |
15.28% |
0.23% |
4.83% |
-11.88% |
26.15% |
EBIT Q/Q Growth |
|
-0.21% |
1.48% |
1.79% |
4.78% |
-5.04% |
17.43% |
-0.36% |
6.75% |
-13.53% |
18.11% |
NOPAT Q/Q Growth |
|
0.35% |
1.21% |
-3.18% |
15.94% |
-8.01% |
17.75% |
-1.91% |
7.16% |
-14.47% |
22.49% |
Net Income Q/Q Growth |
|
0.35% |
1.21% |
-3.18% |
15.94% |
-8.01% |
17.75% |
-1.91% |
7.16% |
-14.47% |
22.49% |
EPS Q/Q Growth |
|
-0.75% |
1.47% |
-3.97% |
16.67% |
-8.42% |
14.88% |
-3.52% |
7.80% |
-14.93% |
0.96% |
Operating Cash Flow Q/Q Growth |
|
6.55% |
12.24% |
-12.10% |
-2.34% |
4.05% |
41.68% |
-13.41% |
4.18% |
2.29% |
82.67% |
Free Cash Flow Firm Q/Q Growth |
|
31.15% |
-52.03% |
-317.92% |
440.13% |
81.95% |
-3.07% |
-1,129.81% |
6,839.40% |
32.17% |
17.55% |
Invested Capital Q/Q Growth |
|
-1.39% |
3.54% |
7.62% |
-2.11% |
-8.60% |
-7.20% |
422.90% |
12.21% |
0.42% |
-4.31% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
47.72% |
47.68% |
48.84% |
45.49% |
48.25% |
41.21% |
58.81% |
54.76% |
43.09% |
30.47% |
EBIT Margin |
|
39.38% |
39.74% |
42.07% |
40.05% |
40.66% |
33.13% |
50.16% |
47.51% |
36.68% |
21.54% |
Profit (Net Income) Margin |
|
27.44% |
27.97% |
28.14% |
32.94% |
31.13% |
25.18% |
37.08% |
34.76% |
26.79% |
16.63% |
Tax Burden Percent |
|
69.67% |
70.36% |
66.88% |
82.26% |
76.58% |
76.01% |
73.94% |
73.15% |
73.05% |
77.21% |
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 |
|
30.33% |
29.64% |
33.12% |
17.74% |
23.42% |
23.99% |
26.06% |
26.85% |
26.95% |
22.79% |
Return on Invested Capital (ROIC) |
|
3.01% |
3.04% |
3.18% |
4.05% |
4.22% |
3.62% |
2.24% |
2.33% |
3.88% |
2.66% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.01% |
3.04% |
3.18% |
4.05% |
4.22% |
3.62% |
2.24% |
2.33% |
3.88% |
2.66% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.14% |
4.13% |
4.19% |
4.86% |
3.91% |
2.77% |
7.88% |
8.33% |
3.93% |
2.73% |
Return on Equity (ROE) |
|
7.16% |
7.17% |
7.37% |
8.91% |
8.12% |
6.39% |
10.13% |
10.66% |
7.81% |
5.38% |
Cash Return on Invested Capital (CROIC) |
|
-5.97% |
4.40% |
-2.80% |
12.27% |
14.04% |
-6.90% |
-122.35% |
124.24% |
-18.06% |
-28.44% |
Operating Return on Assets (OROA) |
|
1.38% |
1.36% |
1.45% |
1.47% |
1.51% |
1.12% |
1.70% |
1.74% |
1.26% |
0.78% |
Return on Assets (ROA) |
|
0.96% |
0.95% |
0.97% |
1.21% |
1.15% |
0.85% |
1.26% |
1.27% |
0.92% |
0.60% |
Return on Common Equity (ROCE) |
|
7.16% |
7.17% |
7.37% |
8.91% |
8.12% |
6.39% |
10.13% |
10.66% |
7.81% |
5.38% |
Return on Equity Simple (ROE_SIMPLE) |
|
7.00% |
7.01% |
7.23% |
8.71% |
7.97% |
5.99% |
9.89% |
10.99% |
7.59% |
4.44% |
Net Operating Profit after Tax (NOPAT) |
|
84 |
88 |
94 |
118 |
113 |
97 |
168 |
176 |
128 |
116 |
NOPAT Margin |
|
27.44% |
27.97% |
28.14% |
32.94% |
31.13% |
25.18% |
37.08% |
34.76% |
26.79% |
16.63% |
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 |
|
46.75% |
47.11% |
45.66% |
43.15% |
45.25% |
47.58% |
44.17% |
41.30% |
43.52% |
43.77% |
Operating Expenses to Revenue |
|
59.19% |
58.54% |
56.25% |
53.36% |
55.72% |
59.15% |
55.22% |
51.50% |
57.45% |
65.86% |
Earnings before Interest and Taxes (EBIT) |
|
120 |
125 |
140 |
144 |
147 |
128 |
227 |
240 |
176 |
150 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
146 |
150 |
163 |
163 |
175 |
159 |
266 |
277 |
207 |
212 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.75 |
1.05 |
1.01 |
0.89 |
0.90 |
0.73 |
0.96 |
0.89 |
0.75 |
0.93 |
Price to Tangible Book Value (P/TBV) |
|
1.16 |
1.59 |
1.49 |
1.29 |
1.30 |
1.02 |
1.32 |
1.25 |
1.03 |
1.36 |
Price to Revenue (P/Rev) |
|
2.94 |
4.19 |
3.92 |
3.38 |
3.52 |
3.05 |
3.59 |
2.81 |
2.65 |
3.50 |
Price to Earnings (P/E) |
|
10.71 |
14.98 |
13.92 |
10.25 |
11.31 |
12.12 |
9.68 |
8.08 |
9.91 |
21.04 |
Dividend Yield |
|
4.77% |
3.58% |
4.75% |
5.36% |
4.77% |
6.15% |
4.43% |
5.09% |
5.71% |
5.15% |
Earnings Yield |
|
9.34% |
6.67% |
7.19% |
9.75% |
8.84% |
8.25% |
10.33% |
12.37% |
10.09% |
4.75% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.86 |
0.99 |
0.96 |
0.90 |
0.87 |
0.65 |
0.09 |
0.88 |
0.84 |
0.93 |
Enterprise Value to Revenue (EV/Rev) |
|
8.20 |
9.03 |
8.72 |
6.99 |
6.12 |
4.79 |
2.47 |
5.11 |
6.41 |
6.69 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
17.19 |
18.95 |
17.85 |
15.38 |
12.67 |
11.62 |
4.20 |
9.33 |
14.88 |
21.96 |
Enterprise Value to EBIT (EV/EBIT) |
|
20.83 |
22.73 |
20.72 |
17.46 |
15.04 |
14.46 |
4.93 |
10.75 |
17.48 |
31.06 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
29.90 |
32.30 |
30.98 |
21.23 |
19.64 |
19.02 |
6.66 |
14.70 |
23.93 |
40.23 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.79 |
22.28 |
24.83 |
16.14 |
16.16 |
17.85 |
7.14 |
12.89 |
17.72 |
10.90 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
22.33 |
0.00 |
7.01 |
5.90 |
0.00 |
0.00 |
0.28 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.43 |
1.29 |
1.34 |
1.06 |
0.80 |
0.74 |
0.00 |
0.84 |
1.17 |
0.93 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.80 |
0.02 |
0.00 |
0.01 |
0.01 |
0.15 |
Financial Leverage |
|
1.37 |
1.36 |
1.32 |
1.20 |
0.93 |
0.77 |
3.51 |
3.58 |
1.01 |
1.03 |
Leverage Ratio |
|
7.45 |
7.52 |
7.59 |
7.36 |
7.04 |
7.49 |
8.05 |
8.37 |
8.51 |
8.92 |
Compound Leverage Factor |
|
7.45 |
7.52 |
7.59 |
7.36 |
7.04 |
7.49 |
8.05 |
8.37 |
8.51 |
8.92 |
Debt to Total Capital |
|
58.81% |
56.30% |
57.30% |
51.49% |
44.31% |
42.58% |
0.00% |
45.76% |
53.95% |
48.22% |
Short-Term Debt to Total Capital |
|
58.81% |
56.30% |
57.30% |
51.49% |
0.00% |
41.69% |
0.00% |
45.40% |
53.66% |
40.22% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
44.31% |
0.89% |
0.00% |
0.36% |
0.29% |
8.00% |
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 |
|
41.19% |
43.70% |
42.70% |
48.51% |
55.69% |
57.42% |
100.00% |
54.24% |
46.05% |
51.78% |
Debt to EBITDA |
|
11.73 |
10.77 |
10.69 |
8.82 |
6.45 |
7.57 |
0.00 |
4.87 |
9.59 |
11.44 |
Net Debt to EBITDA |
|
11.04 |
10.16 |
9.83 |
7.95 |
5.38 |
4.21 |
0.00 |
4.20 |
8.72 |
10.47 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.45 |
0.16 |
0.00 |
0.04 |
0.05 |
1.90 |
Debt to NOPAT |
|
20.40 |
18.37 |
18.55 |
12.18 |
9.99 |
12.39 |
0.00 |
7.67 |
15.43 |
20.97 |
Net Debt to NOPAT |
|
19.19 |
17.31 |
17.06 |
10.98 |
8.33 |
6.90 |
0.00 |
6.61 |
14.02 |
19.18 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.99 |
0.26 |
0.00 |
0.06 |
0.08 |
3.48 |
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) |
|
-166 |
127 |
-83 |
358 |
375 |
-185 |
-9,153 |
9,372 |
-597 |
-1,236 |
Operating Cash Flow to CapEx |
|
1,950.19% |
2,555.89% |
0.00% |
4,963.95% |
2,804.69% |
869.68% |
1,139.39% |
2,133.45% |
2,348.58% |
32,622.88% |
Free Cash Flow to Firm to Interest Expense |
|
-3.96 |
2.90 |
-1.81 |
6.06 |
5.10 |
-3.65 |
-252.04 |
192.73 |
-2.76 |
-2.78 |
Operating Cash Flow to Interest Expense |
|
2.74 |
2.91 |
2.57 |
2.63 |
1.86 |
2.04 |
4.32 |
4.12 |
0.80 |
0.96 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.60 |
2.80 |
2.95 |
2.58 |
1.80 |
1.80 |
3.94 |
3.93 |
0.77 |
0.95 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
0.04 |
0.03 |
0.04 |
Fixed Asset Turnover |
|
3.35 |
3.63 |
4.53 |
5.92 |
6.38 |
5.87 |
5.79 |
6.30 |
6.36 |
7.29 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,904 |
2,865 |
3,041 |
2,801 |
2,539 |
2,821 |
12,142 |
2,946 |
3,671 |
5,023 |
Invested Capital Turnover |
|
0.11 |
0.11 |
0.11 |
0.12 |
0.14 |
0.14 |
0.06 |
0.07 |
0.14 |
0.16 |
Increase / (Decrease) in Invested Capital |
|
250 |
-39 |
177 |
-240 |
-262 |
282 |
9,321 |
-9,196 |
726 |
1,352 |
Enterprise Value (EV) |
|
2,503 |
2,836 |
2,910 |
2,513 |
2,212 |
1,844 |
1,119 |
2,581 |
3,073 |
4,647 |
Market Capitalization |
|
896 |
1,316 |
1,307 |
1,214 |
1,274 |
1,175 |
1,625 |
1,420 |
1,272 |
2,431 |
Book Value per Share |
|
$18.19 |
$18.86 |
$19.45 |
$20.26 |
$21.43 |
$20.62 |
$21.93 |
$21.22 |
$22.36 |
$19.93 |
Tangible Book Value per Share |
|
$11.71 |
$12.49 |
$13.15 |
$14.02 |
$14.80 |
$14.68 |
$15.93 |
$15.10 |
$16.30 |
$13.66 |
Total Capital |
|
2,904 |
2,865 |
3,041 |
2,801 |
2,539 |
2,821 |
1,697 |
2,946 |
3,671 |
5,023 |
Total Debt |
|
1,708 |
1,613 |
1,743 |
1,442 |
1,125 |
1,201 |
0.00 |
1,348 |
1,981 |
2,422 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
1,125 |
25 |
0.00 |
10 |
11 |
402 |
Net Debt |
|
1,607 |
1,520 |
1,603 |
1,300 |
938 |
669 |
-506 |
1,161 |
1,800 |
2,216 |
Capital Expenditures (CapEx) |
|
5.89 |
4.98 |
-18 |
3.14 |
4.88 |
12 |
14 |
9.39 |
7.38 |
1.31 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,708 |
1,613 |
1,743 |
1,442 |
1,125 |
1,201 |
10,445 |
1,348 |
1,981 |
2,422 |
Total Depreciation and Amortization (D&A) |
|
25 |
25 |
23 |
20 |
27 |
31 |
39 |
37 |
31 |
62 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.33 |
$1.38 |
$1.46 |
$1.82 |
$1.74 |
$1.39 |
$2.20 |
$2.35 |
$1.72 |
$1.05 |
Adjusted Weighted Average Basic Shares Outstanding |
|
62.95M |
63.64M |
64.38M |
64.94M |
64.60M |
69.55M |
76.47M |
74.70M |
74.84M |
109.67M |
Adjusted Diluted Earnings per Share |
|
$1.33 |
$1.38 |
$1.45 |
$1.82 |
$1.74 |
$1.39 |
$2.19 |
$2.35 |
$1.71 |
$1.05 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
63.11M |
63.85M |
64.58M |
65.10M |
64.73M |
69.63M |
76.56M |
74.78M |
74.87M |
109.71M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.74 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
65.79M |
66.45M |
66.84M |
66.57M |
65.96M |
77.79M |
77.11M |
75.33M |
75.60M |
130.49M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
84 |
88 |
94 |
118 |
113 |
97 |
168 |
179 |
134 |
159 |
Normalized NOPAT Margin |
|
27.44% |
27.97% |
28.14% |
32.94% |
31.13% |
25.18% |
37.08% |
35.36% |
27.98% |
22.95% |
Pre Tax Income Margin |
|
39.38% |
39.74% |
42.07% |
40.05% |
40.66% |
33.13% |
50.16% |
47.51% |
36.68% |
21.54% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.87 |
2.85 |
3.08 |
2.43 |
2.00 |
2.51 |
6.25 |
4.94 |
0.81 |
0.34 |
NOPAT to Interest Expense |
|
2.00 |
2.01 |
2.06 |
2.00 |
1.53 |
1.91 |
4.62 |
3.61 |
0.59 |
0.26 |
EBIT Less CapEx to Interest Expense |
|
2.73 |
2.74 |
3.46 |
2.38 |
1.93 |
2.28 |
5.88 |
4.74 |
0.78 |
0.33 |
NOPAT Less CapEx to Interest Expense |
|
1.86 |
1.89 |
2.44 |
1.95 |
1.47 |
1.68 |
4.24 |
3.42 |
0.56 |
0.26 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
49.31% |
51.67% |
63.84% |
45.28% |
64.64% |
67.89% |
42.57% |
41.00% |
56.42% |
87.39% |
Augmented Payout Ratio |
|
49.31% |
53.45% |
64.31% |
56.40% |
82.28% |
89.72% |
54.90% |
67.49% |
56.42% |
87.39% |
Quarterly Metrics And Ratios for Provident Financial Services
This table displays calculated financial ratios and metrics derived from Provident Financial Services' official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
20.37% |
15.52% |
13.78% |
-1.59% |
-16.22% |
-13.28% |
-12.26% |
38.22% |
82.21% |
79.43% |
82.36% |
EBITDA Growth |
|
5.28% |
20.37% |
-9.58% |
-27.16% |
-26.95% |
-36.96% |
-19.61% |
-119.67% |
57.26% |
92.35% |
124.57% |
EBIT Growth |
|
19.72% |
29.15% |
-7.10% |
-18.54% |
-37.76% |
-40.89% |
-21.86% |
-148.86% |
74.53% |
57.69% |
113.76% |
NOPAT Growth |
|
16.51% |
31.45% |
-7.79% |
-18.42% |
-34.26% |
-44.30% |
-20.86% |
-146.63% |
62.56% |
77.66% |
99.58% |
Net Income Growth |
|
16.51% |
31.45% |
-7.79% |
-18.42% |
-34.26% |
-44.30% |
-20.86% |
-135.89% |
62.56% |
77.66% |
99.58% |
EPS Growth |
|
18.37% |
34.69% |
-6.90% |
-18.87% |
-34.48% |
-45.45% |
-20.37% |
-125.58% |
-5.26% |
2.78% |
13.95% |
Operating Cash Flow Growth |
|
65.43% |
23.39% |
14.00% |
-45.98% |
-26.01% |
9.14% |
-28.69% |
179.90% |
65.98% |
416.63% |
113.76% |
Free Cash Flow Firm Growth |
|
-134.38% |
199.59% |
-1,722.16% |
-436.19% |
-286.15% |
-107.55% |
183.65% |
-104.28% |
-54.40% |
-86.61% |
-118.48% |
Invested Capital Growth |
|
13.05% |
-75.74% |
501.89% |
34.82% |
39.27% |
24.64% |
-69.21% |
50.47% |
43.60% |
36.82% |
43.41% |
Revenue Q/Q Growth |
|
14.56% |
-4.07% |
-1.40% |
-9.18% |
-2.48% |
-0.69% |
-0.24% |
43.07% |
28.56% |
-2.21% |
1.38% |
EBITDA Q/Q Growth |
|
8.60% |
9.47% |
-17.02% |
-26.16% |
8.91% |
-5.53% |
-9.25% |
-118.07% |
970.79% |
15.54% |
23.55% |
EBIT Q/Q Growth |
|
12.16% |
11.97% |
-18.25% |
-20.65% |
-14.31% |
6.35% |
8.06% |
-149.61% |
406.10% |
-3.90% |
46.48% |
NOPAT Q/Q Growth |
|
10.69% |
12.93% |
-17.34% |
-21.05% |
-10.80% |
-4.33% |
17.46% |
-146.51% |
410.97% |
4.56% |
31.95% |
Net Income Q/Q Growth |
|
10.69% |
12.93% |
-17.34% |
-21.05% |
-10.80% |
-4.33% |
17.46% |
-135.80% |
504.05% |
4.56% |
31.95% |
EPS Q/Q Growth |
|
9.43% |
13.79% |
-18.18% |
-20.37% |
-11.63% |
-5.26% |
19.44% |
-125.58% |
427.27% |
2.78% |
32.43% |
Operating Cash Flow Q/Q Growth |
|
11.34% |
-24.67% |
36.82% |
-52.93% |
52.50% |
11.12% |
-10.60% |
84.75% |
-9.57% |
245.88% |
-63.01% |
Free Cash Flow Firm Q/Q Growth |
|
-59.49% |
3,662.00% |
-209.82% |
91.41% |
-14.86% |
30.31% |
1,315.96% |
-120.99% |
13.19% |
15.77% |
-20.44% |
Invested Capital Q/Q Growth |
|
1.03% |
12.21% |
315.02% |
-71.35% |
4.37% |
0.42% |
2.52% |
40.02% |
-0.39% |
-4.31% |
7.46% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
49.91% |
56.95% |
47.93% |
38.97% |
43.52% |
41.40% |
43.91% |
-5.55% |
37.56% |
44.38% |
54.08% |
EBIT Margin |
|
43.56% |
50.84% |
42.15% |
36.82% |
32.36% |
34.65% |
37.54% |
-13.02% |
30.99% |
30.45% |
44.00% |
Profit (Net Income) Margin |
|
31.48% |
37.06% |
31.07% |
27.01% |
24.70% |
23.80% |
28.02% |
-7.01% |
22.04% |
23.56% |
30.67% |
Tax Burden Percent |
|
72.27% |
72.90% |
73.72% |
73.35% |
76.35% |
68.68% |
74.66% |
53.87% |
71.11% |
77.38% |
69.71% |
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 |
|
27.73% |
27.10% |
26.28% |
26.65% |
23.65% |
31.32% |
25.34% |
0.00% |
28.89% |
22.62% |
30.29% |
Return on Invested Capital (ROIC) |
|
6.20% |
2.48% |
2.27% |
4.60% |
3.91% |
3.45% |
1.62% |
-1.06% |
2.99% |
3.77% |
5.28% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.20% |
2.48% |
2.27% |
4.60% |
3.91% |
3.45% |
1.62% |
-0.91% |
2.99% |
3.77% |
5.28% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.30% |
8.89% |
7.66% |
4.09% |
3.83% |
3.49% |
6.16% |
-0.99% |
3.28% |
3.86% |
5.83% |
Return on Equity (ROE) |
|
9.50% |
11.37% |
9.93% |
8.69% |
7.73% |
6.94% |
7.79% |
-2.04% |
6.27% |
7.63% |
11.12% |
Cash Return on Invested Capital (CROIC) |
|
-5.62% |
124.24% |
-140.59% |
-24.25% |
-28.04% |
-18.06% |
107.33% |
-38.55% |
-33.68% |
-28.44% |
-32.45% |
Operating Return on Assets (OROA) |
|
1.57% |
1.86% |
1.60% |
1.38% |
1.16% |
1.19% |
1.25% |
-0.35% |
0.98% |
1.11% |
1.81% |
Return on Assets (ROA) |
|
1.14% |
1.36% |
1.18% |
1.01% |
0.89% |
0.81% |
0.93% |
-0.19% |
0.70% |
0.86% |
1.26% |
Return on Common Equity (ROCE) |
|
9.50% |
11.37% |
9.92% |
8.69% |
7.73% |
6.94% |
7.78% |
-2.04% |
6.27% |
7.63% |
11.12% |
Return on Equity Simple (ROE_SIMPLE) |
|
10.57% |
0.00% |
10.50% |
10.05% |
9.25% |
0.00% |
7.08% |
2.99% |
3.60% |
0.00% |
5.55% |
Net Operating Profit after Tax (NOPAT) |
|
43 |
49 |
41 |
32 |
29 |
27 |
32 |
-15 |
46 |
49 |
64 |
NOPAT Margin |
|
31.48% |
37.06% |
31.07% |
27.01% |
24.70% |
23.80% |
28.02% |
-9.11% |
22.04% |
23.56% |
30.67% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.15% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
38.77% |
37.48% |
41.30% |
42.47% |
43.49% |
47.15% |
49.20% |
46.18% |
41.92% |
40.73% |
41.65% |
Operating Expenses to Revenue |
|
50.35% |
49.16% |
53.26% |
54.95% |
56.79% |
65.46% |
62.30% |
70.46% |
64.59% |
65.48% |
55.69% |
Earnings before Interest and Taxes (EBIT) |
|
60 |
67 |
55 |
44 |
37 |
40 |
43 |
-21 |
65 |
63 |
92 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
69 |
75 |
63 |
46 |
50 |
48 |
50 |
-9.08 |
79 |
91 |
113 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.85 |
0.89 |
0.81 |
0.70 |
0.67 |
0.75 |
0.63 |
0.42 |
0.92 |
0.93 |
0.84 |
Price to Tangible Book Value (P/TBV) |
|
1.21 |
1.25 |
1.12 |
0.97 |
0.93 |
1.03 |
0.86 |
0.63 |
1.36 |
1.36 |
1.21 |
Price to Revenue (P/Rev) |
|
2.69 |
2.81 |
2.53 |
2.21 |
2.19 |
2.65 |
2.31 |
2.12 |
4.01 |
3.50 |
2.84 |
Price to Earnings (P/E) |
|
8.01 |
8.08 |
7.66 |
6.95 |
7.24 |
9.91 |
8.92 |
14.07 |
25.68 |
21.04 |
15.19 |
Dividend Yield |
|
5.50% |
5.09% |
5.48% |
6.33% |
6.68% |
5.71% |
6.78% |
8.47% |
5.17% |
5.15% |
5.59% |
Earnings Yield |
|
12.48% |
12.37% |
13.05% |
14.40% |
13.81% |
10.09% |
11.21% |
7.11% |
3.89% |
4.75% |
6.58% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.84 |
0.88 |
0.09 |
0.80 |
0.80 |
0.84 |
0.79 |
0.66 |
0.92 |
0.93 |
0.88 |
Enterprise Value to Revenue (EV/Rev) |
|
4.52 |
5.11 |
2.10 |
5.39 |
5.90 |
6.41 |
6.43 |
6.88 |
7.96 |
6.69 |
6.01 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
8.34 |
9.33 |
4.06 |
11.06 |
12.51 |
14.88 |
15.34 |
25.18 |
28.65 |
21.96 |
17.30 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.79 |
10.75 |
4.65 |
12.38 |
14.42 |
17.48 |
18.20 |
35.42 |
37.94 |
31.06 |
23.91 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
13.44 |
14.70 |
6.37 |
16.95 |
19.52 |
23.93 |
24.85 |
45.78 |
50.96 |
40.23 |
32.18 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.46 |
12.89 |
5.29 |
15.19 |
17.29 |
17.72 |
19.01 |
17.00 |
20.59 |
10.90 |
10.02 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.35 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.69 |
0.84 |
0.01 |
1.13 |
1.25 |
1.17 |
1.22 |
1.06 |
1.00 |
0.93 |
1.03 |
Long-Term Debt to Equity |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.16 |
0.16 |
0.15 |
0.15 |
Financial Leverage |
|
0.53 |
3.58 |
3.37 |
0.89 |
0.98 |
1.01 |
3.79 |
1.09 |
1.10 |
1.03 |
1.10 |
Leverage Ratio |
|
8.36 |
8.37 |
8.40 |
8.60 |
8.72 |
8.51 |
8.37 |
9.08 |
8.98 |
8.92 |
8.81 |
Compound Leverage Factor |
|
8.36 |
8.37 |
8.40 |
8.60 |
8.72 |
8.51 |
8.37 |
9.08 |
8.98 |
8.92 |
8.81 |
Debt to Total Capital |
|
40.92% |
45.76% |
0.64% |
53.11% |
55.61% |
53.95% |
54.96% |
51.51% |
50.07% |
48.22% |
50.74% |
Short-Term Debt to Total Capital |
|
40.52% |
45.40% |
0.00% |
52.81% |
55.32% |
53.66% |
54.68% |
43.68% |
42.18% |
40.22% |
43.28% |
Long-Term Debt to Total Capital |
|
0.40% |
0.36% |
0.64% |
0.30% |
0.29% |
0.29% |
0.29% |
7.83% |
7.89% |
8.00% |
7.46% |
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 |
|
59.08% |
54.24% |
99.16% |
46.89% |
44.39% |
46.05% |
45.04% |
48.49% |
49.93% |
51.78% |
49.26% |
Debt to EBITDA |
|
4.07 |
4.87 |
0.04 |
7.36 |
8.67 |
9.59 |
10.65 |
19.53 |
15.67 |
11.44 |
9.99 |
Net Debt to EBITDA |
|
3.37 |
4.20 |
-0.83 |
6.53 |
7.87 |
8.72 |
9.84 |
17.44 |
14.21 |
10.47 |
9.13 |
Long-Term Debt to EBITDA |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.06 |
2.97 |
2.47 |
1.90 |
1.47 |
Debt to NOPAT |
|
6.55 |
7.67 |
0.06 |
11.27 |
13.54 |
15.43 |
17.25 |
35.51 |
27.87 |
20.97 |
18.57 |
Net Debt to NOPAT |
|
5.42 |
6.61 |
-1.30 |
10.01 |
12.28 |
14.02 |
15.93 |
31.71 |
25.28 |
19.18 |
16.99 |
Long-Term Debt to NOPAT |
|
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.08 |
0.09 |
5.40 |
4.39 |
3.48 |
2.73 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.10% |
0.00% |
0.00% |
0.00% |
0.10% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-260 |
9,246 |
-10,153 |
-873 |
-1,002 |
-698 |
8,493 |
-1,783 |
-1,547 |
-1,303 |
-1,570 |
Operating Cash Flow to CapEx |
|
2,911.42% |
2,770.24% |
10,538.29% |
1,165.05% |
1,419.65% |
2,988.19% |
7,725.56% |
7,830.30% |
5,362.95% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-21.20 |
400.00 |
-288.18 |
-17.18 |
-16.18 |
-10.21 |
121.00 |
-16.77 |
-11.15 |
-10.01 |
-12.70 |
Operating Cash Flow to Interest Expense |
|
4.60 |
1.84 |
1.65 |
0.54 |
0.67 |
0.68 |
0.59 |
0.72 |
0.50 |
1.84 |
0.72 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.44 |
1.77 |
1.63 |
0.49 |
0.63 |
0.65 |
0.58 |
0.71 |
0.49 |
1.85 |
0.73 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
6.13 |
6.30 |
6.70 |
6.82 |
6.53 |
6.36 |
6.53 |
5.14 |
6.15 |
7.29 |
8.53 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,625 |
2,946 |
12,225 |
3,503 |
3,656 |
3,671 |
3,764 |
5,270 |
5,250 |
5,023 |
5,398 |
Invested Capital Turnover |
|
0.20 |
0.07 |
0.07 |
0.17 |
0.16 |
0.14 |
0.06 |
0.12 |
0.14 |
0.16 |
0.17 |
Increase / (Decrease) in Invested Capital |
|
303 |
-9,196 |
10,194 |
905 |
1,031 |
726 |
-8,461 |
1,768 |
1,594 |
1,352 |
1,634 |
Enterprise Value (EV) |
|
2,202 |
2,581 |
1,097 |
2,797 |
2,931 |
3,073 |
2,980 |
3,500 |
4,806 |
4,647 |
4,745 |
Market Capitalization |
|
1,313 |
1,420 |
1,320 |
1,146 |
1,087 |
1,272 |
1,070 |
1,076 |
2,422 |
2,431 |
2,241 |
Book Value per Share |
|
$20.60 |
$21.22 |
$21.73 |
$21.74 |
$21.46 |
$22.36 |
$22.52 |
$33.63 |
$20.09 |
$19.93 |
$20.38 |
Tangible Book Value per Share |
|
$14.47 |
$15.10 |
$15.62 |
$15.66 |
$15.40 |
$16.30 |
$16.45 |
$22.43 |
$13.66 |
$13.66 |
$14.17 |
Total Capital |
|
2,625 |
2,946 |
1,651 |
3,503 |
3,656 |
3,671 |
3,764 |
5,270 |
5,250 |
5,023 |
5,398 |
Total Debt |
|
1,074 |
1,348 |
11 |
1,860 |
2,033 |
1,981 |
2,069 |
2,715 |
2,629 |
2,422 |
2,739 |
Total Long-Term Debt |
|
10 |
10 |
11 |
11 |
11 |
11 |
11 |
413 |
414 |
402 |
403 |
Net Debt |
|
889 |
1,161 |
-223 |
1,651 |
1,844 |
1,800 |
1,910 |
2,424 |
2,385 |
2,216 |
2,505 |
Capital Expenditures (CapEx) |
|
1.94 |
1.53 |
0.55 |
2.35 |
2.94 |
1.55 |
0.54 |
0.98 |
1.29 |
-1.50 |
-1.21 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.44 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,074 |
1,348 |
10,585 |
1,860 |
2,033 |
1,981 |
2,069 |
2,715 |
2,629 |
2,422 |
2,739 |
Total Depreciation and Amortization (D&A) |
|
8.76 |
8.09 |
7.54 |
2.54 |
13 |
7.74 |
7.30 |
12 |
14 |
29 |
21 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.58 |
$0.66 |
$0.54 |
$0.43 |
$0.38 |
$0.37 |
$0.43 |
($0.11) |
$0.36 |
$0.37 |
$0.49 |
Adjusted Weighted Average Basic Shares Outstanding |
|
74.30M |
74.70M |
74.65M |
74.82M |
74.91M |
74.84M |
75.26M |
102.96M |
129.94M |
109.67M |
130.33M |
Adjusted Diluted Earnings per Share |
|
$0.58 |
$0.66 |
$0.54 |
$0.43 |
$0.38 |
$0.36 |
$0.43 |
($0.11) |
$0.36 |
$0.37 |
$0.49 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
74.39M |
74.78M |
74.70M |
74.83M |
74.91M |
74.87M |
75.28M |
102.96M |
130.00M |
109.71M |
130.38M |
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 |
|
75.28M |
75.33M |
75.56M |
75.61M |
75.61M |
75.60M |
75.98M |
130.49M |
130.49M |
130.49M |
130.66M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
46 |
49 |
41 |
33 |
30 |
29 |
34 |
-1.68 |
57 |
64 |
64 |
Normalized NOPAT Margin |
|
32.99% |
37.06% |
31.69% |
28.22% |
26.22% |
25.28% |
29.46% |
-1.03% |
27.30% |
31.15% |
30.67% |
Pre Tax Income Margin |
|
43.56% |
50.84% |
42.15% |
36.82% |
32.36% |
34.65% |
37.54% |
-13.02% |
30.99% |
30.45% |
44.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.91 |
2.91 |
1.56 |
0.86 |
0.60 |
0.58 |
0.61 |
-0.20 |
0.47 |
0.48 |
0.74 |
NOPAT to Interest Expense |
|
3.55 |
2.12 |
1.15 |
0.63 |
0.46 |
0.40 |
0.46 |
-0.14 |
0.33 |
0.37 |
0.52 |
EBIT Less CapEx to Interest Expense |
|
4.75 |
2.84 |
1.55 |
0.81 |
0.56 |
0.56 |
0.60 |
-0.21 |
0.46 |
0.49 |
0.75 |
NOPAT Less CapEx to Interest Expense |
|
3.39 |
2.06 |
1.13 |
0.58 |
0.41 |
0.38 |
0.45 |
-0.15 |
0.33 |
0.38 |
0.53 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
44.11% |
41.00% |
41.77% |
43.64% |
48.02% |
56.42% |
60.03% |
95.32% |
91.31% |
87.39% |
77.77% |
Augmented Payout Ratio |
|
76.64% |
67.49% |
41.77% |
43.64% |
48.02% |
56.42% |
60.03% |
95.32% |
91.31% |
87.39% |
77.77% |
Key Financial Trends
Provident Financial Services (NYSE: PFS) has shown a pattern of steady financial performance with some notable trends over the past 4 years based on quarterly data analysis from Q1 2023 through Q1 2025.
Positive Developments:
- Net Income increased from approximately $32 million in Q1 2023 to about $64 million in Q1 2025, showing a doubling in quarterly net profit over two years.
- Earnings Per Share (Diluted) grew from $0.43 in Q1 2023 to $0.49 in Q1 2025, reflecting improved profitability on a per-share basis.
- Total Revenue rose steadily, from around $130 million in Q1 2023 to over $208 million by Q1 2025, an increase of about 60%.
- Book Value per Share rose from roughly $22.5 in Q1 2023 to $20.38 in Q1 2025, indicating growing shareholder equity despite share count increase.
- Return on Equity (ROE) improved, reaching 11.1% in Q1 2025 compared to lower levels in 2023, signifying better management of shareholders’ equity.
- Provision for credit losses remained modest in early 2025 (only $0.64M in Q1 2025) compared to larger amounts in 2024, suggesting improved credit conditions or risk management.
- Net interest income stayed strong, around $181 million in Q1 2025, supporting core earnings.
- Adjusted share counts have increased moderately with diluted shares rising from approximately 75 million in early 2023 to over 130 million in 2025, reflecting capital growth and possible share issuances aligned with expansion.
Neutral Observations:
- Operating expenses (including salaries and benefits) have increased but remain proportionate to revenue growth, maintaining stable operating efficiency levels.
- The company continues to invest heavily in loans and leases, with the net loans & leases portfolio nearly doubling from ~$10 billion in early 2023 to almost $19 billion by Q1 2025, indicative of aggressive lending growth strategy.
Potential Concerns / Negative Trends:
- Free Cash Flow to Firm (FCFF) remains negative and worsening, moving from positive in Q1 2023 to a significant negative $1.56 billion in Q1 2025, implying substantial capital spending and working capital needs that may pressure liquidity.
- Debt metrics have increased substantially; net debt rose from negative (net cash) in Q1 2023 to over $2.5 billion by Q1 2025, increasing leverage risk.
- Debt to EBITDA ratio has increased from below 5x in early 2023 to near 10x by Q1 2025, indicating higher financial leverage and potential risk if earnings do not keep pace.
- Interest coverage ratios (EBIT or NOPAT compared to interest expense) have declined, with EBIT to interest expense ratio falling below 1.0 in Q1 2025, signaling tighter margins to cover interest obligations.
- Dividend payout ratio is relatively high (78% in Q1 2025), which may limit retained earnings for growth and increase vulnerability in earnings downturns.
- Provision for credit losses was elevated in prior periods (e.g., $69.7 million in Q2 2024), indicating past asset quality challenges, though improving lately.
Summary: Provident Financial Services demonstrates solid revenue and earnings growth with improving profitability metrics over the last four quarters, supporting a positive outlook. However, the company faces increased financial leverage and negative free cash flow trends that warrant monitoring. Elevated debt levels and high dividend payout ratios could constrain financial flexibility. Investors should weigh these growth achievements alongside leverage risks when considering PFS for investment.
08/02/25 03:41 AMAI Generated. May Contain Errors.