Annual Income Statements for AGNC Investment
This table shows AGNC Investment's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for AGNC Investment
This table shows AGNC Investment's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-692 |
532 |
-181 |
255 |
-423 |
381 |
412 |
-80 |
313 |
86 |
15 |
Consolidated Net Income / (Loss) |
|
-666 |
561 |
-151 |
286 |
-392 |
412 |
443 |
-48 |
346 |
122 |
50 |
Net Income / (Loss) Continuing Operations |
|
-666 |
561 |
-151 |
286 |
-392 |
412 |
443 |
-48 |
346 |
122 |
50 |
Total Pre-Tax Income |
|
-666 |
561 |
-151 |
286 |
-392 |
412 |
443 |
-48 |
346 |
122 |
50 |
Total Revenue |
|
-383 |
311 |
-179 |
309 |
-587 |
708 |
-121 |
-24 |
376 |
742 |
78 |
Net Interest Income / (Expense) |
|
177 |
25 |
-98 |
-69 |
-53 |
-26 |
-30 |
-3.00 |
-64 |
115 |
159 |
Total Interest Income |
|
373 |
347 |
351 |
457 |
593 |
640 |
642 |
695 |
756 |
856 |
846 |
Investment Securities Interest Income |
|
373 |
347 |
351 |
457 |
593 |
640 |
642 |
695 |
756 |
856 |
846 |
Total Interest Expense |
|
196 |
322 |
449 |
526 |
646 |
666 |
672 |
698 |
820 |
741 |
687 |
Long-Term Debt Interest Expense |
|
196 |
322 |
449 |
526 |
646 |
666 |
672 |
698 |
820 |
741 |
687 |
Total Non-Interest Income |
|
-560 |
286 |
-81 |
378 |
-534 |
734 |
-91 |
-21 |
440 |
627 |
-81 |
Other Service Charges |
|
0.00 |
- |
0.00 |
0.00 |
- |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Net Realized & Unrealized Capital Gains on Investments |
|
-560 |
286 |
-81 |
378 |
-534 |
734 |
-91 |
-21 |
440 |
627 |
-81 |
Total Non-Interest Expense |
|
19 |
14 |
22 |
23 |
23 |
28 |
24 |
24 |
30 |
32 |
28 |
Salaries and Employee Benefits |
|
11 |
5.00 |
14 |
14 |
14 |
20 |
16 |
15 |
21 |
22 |
19 |
Other Operating Expenses |
|
8.00 |
9.00 |
8.00 |
9.00 |
9.00 |
8.00 |
8.00 |
9.00 |
9.00 |
10 |
9.00 |
Preferred Stock Dividends Declared |
|
26 |
29 |
30 |
31 |
31 |
31 |
31 |
32 |
33 |
36 |
35 |
Basic Earnings per Share |
|
($1.31) |
$1.06 |
($0.31) |
$0.43 |
($0.68) |
$0.61 |
$0.59 |
($0.11) |
$0.39 |
$0.06 |
$0.02 |
Weighted Average Basic Shares Outstanding |
|
528.70M |
537M |
579.30M |
598.80M |
622M |
618.40M |
702.20M |
740M |
807.20M |
783.40M |
918.30M |
Diluted Earnings per Share |
|
($1.31) |
$1.06 |
($0.31) |
$0.43 |
($0.68) |
$0.61 |
$0.59 |
($0.11) |
$0.39 |
$0.06 |
$0.02 |
Weighted Average Diluted Shares Outstanding |
|
528.70M |
537M |
579.30M |
599.70M |
622M |
619.60M |
704.20M |
740M |
810.10M |
786M |
921.90M |
Weighted Average Basic & Diluted Shares Outstanding |
|
571.62M |
574.66M |
595.71M |
606.08M |
671.11M |
695.02M |
726.93M |
782.46M |
885.64M |
900.42M |
1.02B |
Cash Dividends to Common per Share |
|
$0.36 |
$0.36 |
$0.36 |
$0.36 |
$0.36 |
$0.36 |
$0.36 |
$0.36 |
$0.36 |
$0.36 |
$0.36 |
Annual Cash Flow Statements for AGNC Investment
This table details how cash moves in and out of AGNC Investment'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 |
|
-610 |
-1,109 |
81 |
157 |
-238 |
1,042 |
-799 |
809 |
-563 |
0.00 |
Net Cash From Operating Activities |
|
1,428 |
1,352 |
1,260 |
1,113 |
1,180 |
1,747 |
1,540 |
1,013 |
-118 |
86 |
Net Cash From Continuing Operating Activities |
|
1,428 |
1,352 |
1,260 |
1,113 |
1,180 |
1,747 |
1,540 |
1,013 |
-118 |
86 |
Net Income / (Loss) Continuing Operations |
|
215 |
623 |
771 |
129 |
688 |
-266 |
749 |
-1,190 |
155 |
863 |
Consolidated Net Income / (Loss) |
|
215 |
623 |
771 |
129 |
688 |
-266 |
749 |
-1,190 |
155 |
863 |
Amortization Expense |
|
408 |
402 |
381 |
356 |
601 |
1,082 |
369 |
13 |
201 |
123 |
Non-Cash Adjustments to Reconcile Net Income |
|
883 |
247 |
-55 |
607 |
-65 |
1,036 |
468 |
2,083 |
-486 |
-937 |
Changes in Operating Assets and Liabilities, net |
|
-78 |
80 |
163 |
21 |
-44 |
-105 |
-46 |
107 |
12 |
37 |
Net Cash From Investing Activities |
|
4,093 |
3,201 |
-11,061 |
-27,936 |
-14,218 |
36,525 |
3,836 |
11,188 |
-14,672 |
-11,169 |
Net Cash From Continuing Investing Activities |
|
4,093 |
3,201 |
-11,061 |
-27,936 |
-14,218 |
36,525 |
3,836 |
11,188 |
-14,672 |
-11,169 |
Purchase of Investment Securities |
|
-82,949 |
-33,398 |
-51,940 |
-65,558 |
-75,777 |
-85,147 |
-67,114 |
-52,602 |
-32,580 |
-64,834 |
Sale and/or Maturity of Investments |
|
87,610 |
36,599 |
40,626 |
37,622 |
61,559 |
121,672 |
70,950 |
63,790 |
17,908 |
53,665 |
Net Cash From Financing Activities |
|
-6,131 |
-5,662 |
9,882 |
26,980 |
12,800 |
-37,230 |
-6,175 |
-11,392 |
14,227 |
11,083 |
Net Cash From Continuing Financing Activities |
|
-6,131 |
-5,662 |
9,882 |
26,980 |
12,800 |
-37,230 |
-6,175 |
-11,392 |
14,227 |
11,083 |
Issuance of Debt |
|
393,537 |
219,636 |
483,516 |
2,031,463 |
4,234,972 |
3,133,008 |
2,189,555 |
2,360,328 |
3,282,218 |
5,600,336 |
Issuance of Preferred Equity |
|
0.00 |
0.00 |
315 |
0.00 |
617 |
557 |
0.00 |
145 |
0.00 |
0.00 |
Issuance of Common Equity |
|
0.00 |
0.00 |
1,238 |
2,611 |
190 |
439 |
0.00 |
526 |
1,085 |
1,967 |
Repayment of Debt |
|
-398,481 |
-224,383 |
-474,219 |
-2,006,120 |
-4,221,562 |
-3,169,886 |
-2,194,589 |
-2,371,471 |
-3,268,071 |
-5,589,979 |
Repurchase of Preferred Equity |
|
0.00 |
0.00 |
-173 |
0.00 |
-175 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Repurchase of Common Equity |
|
-285 |
-116 |
0.00 |
0.00 |
-103 |
-378 |
-281 |
-51 |
0.00 |
0.00 |
Payment of Dividends |
|
-902 |
-799 |
-795 |
-974 |
-1,139 |
-970 |
-860 |
-869 |
-1,005 |
-1,241 |
Cash Interest Paid |
|
215 |
332 |
474 |
1,090 |
2,097 |
866 |
89 |
557 |
2,246 |
2,899 |
Cash Income Taxes Paid |
|
1.00 |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Quarterly Cash Flow Statements for AGNC Investment
This table details how cash moves in and out of AGNC Investment's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
923 |
-828 |
505 |
-1,216 |
259 |
-111 |
102 |
33 |
-120 |
-15 |
-53 |
Net Cash From Operating Activities |
|
226 |
94 |
26 |
-61 |
-52 |
-31 |
20 |
-20 |
7.00 |
79 |
192 |
Net Cash From Continuing Operating Activities |
|
226 |
94 |
26 |
-61 |
-52 |
-31 |
20 |
-20 |
7.00 |
79 |
192 |
Net Income / (Loss) Continuing Operations |
|
-666 |
561 |
-151 |
286 |
-392 |
412 |
443 |
-48 |
346 |
122 |
50 |
Consolidated Net Income / (Loss) |
|
-666 |
561 |
-151 |
286 |
-392 |
412 |
443 |
-48 |
346 |
122 |
50 |
Amortization Expense |
|
36 |
55 |
120 |
45 |
20 |
16 |
37 |
28 |
69 |
-11 |
39 |
Non-Cash Adjustments to Reconcile Net Income |
|
828 |
-550 |
30 |
-374 |
319 |
-461 |
-498 |
27 |
-435 |
-31 |
77 |
Changes in Operating Assets and Liabilities, net |
|
28 |
28 |
27 |
-18 |
1.00 |
2.00 |
38 |
-27 |
27 |
-1.00 |
26 |
Net Cash From Investing Activities |
|
3,329 |
3,168 |
-11,571 |
5,342 |
-9,943 |
1,500 |
582 |
-7,061 |
-9,616 |
4,926 |
-5,727 |
Net Cash From Continuing Investing Activities |
|
3,329 |
3,168 |
-11,571 |
5,342 |
-9,943 |
1,500 |
582 |
-7,061 |
-9,616 |
4,926 |
-5,727 |
Purchase of Investment Securities |
|
-5,378 |
-19,397 |
-16,145 |
4,872 |
-41,411 |
20,104 |
-9,419 |
-12,907 |
-24,328 |
-18,180 |
-7,501 |
Sale and/or Maturity of Investments |
|
8,707 |
22,565 |
4,574 |
470 |
31,468 |
-18,604 |
10,001 |
5,846 |
14,712 |
23,106 |
1,774 |
Net Cash From Financing Activities |
|
-2,632 |
-4,090 |
12,050 |
-6,497 |
10,254 |
-1,580 |
-500 |
7,114 |
9,489 |
-5,020 |
5,482 |
Net Cash From Continuing Financing Activities |
|
-2,683 |
-4,090 |
12,050 |
-6,497 |
10,254 |
-1,580 |
-500 |
7,114 |
9,489 |
-5,020 |
5,482 |
Issuance of Debt |
|
620,103 |
611,093 |
705,124 |
894,010 |
991,590 |
691,494 |
1,140,681 |
1,310,144 |
1,529,278 |
1,620,233 |
1,523,750 |
Issuance of Preferred Equity |
|
145 |
- |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
Issuance of Common Equity |
|
289 |
187 |
171 |
106 |
432 |
376 |
241 |
434 |
780 |
512 |
509 |
Repayment of Debt |
|
-622,955 |
-615,142 |
-693,007 |
-900,370 |
-981,516 |
-693,178 |
-1,141,140 |
-1,303,171 |
-1,520,251 |
-1,625,417 |
-1,518,414 |
Repurchase of Preferred Equity |
|
- |
- |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
Repurchase of Common Equity |
|
-51 |
- |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
Payment of Dividends |
|
-214 |
-228 |
-238 |
-243 |
-252 |
-272 |
-282 |
-293 |
-318 |
-348 |
-363 |
Cash Interest Paid |
|
- |
557 |
0.00 |
- |
- |
2,246 |
0.00 |
- |
- |
2,899 |
0.00 |
Cash Income Taxes Paid |
|
- |
- |
0.00 |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
Annual Balance Sheets for AGNC Investment
This table presents AGNC Investment'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 |
|
57,021 |
56,880 |
70,376 |
109,241 |
113,082 |
81,817 |
68,149 |
51,748 |
71,596 |
88,015 |
Cash and Due from Banks |
|
1,110 |
1,208 |
1,046 |
921 |
831 |
1,017 |
998 |
1,018 |
518 |
505 |
Restricted Cash |
|
1,281 |
74 |
317 |
599 |
451 |
1,307 |
527 |
1,316 |
1,253 |
1,266 |
Trading Account Securities |
|
51,583 |
46,054 |
55,776 |
83,158 |
99,382 |
65,773 |
54,027 |
40,998 |
55,749 |
67,462 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Intangible Assets |
|
0.00 |
554 |
551 |
526 |
526 |
526 |
526 |
526 |
526 |
526 |
Other Assets |
|
3,047 |
8,990 |
12,686 |
24,037 |
11,521 |
13,194 |
12,071 |
7,890 |
13,550 |
18,256 |
Total Liabilities & Shareholders' Equity |
|
57,021 |
56,880 |
70,376 |
109,241 |
113,082 |
81,817 |
68,149 |
51,748 |
71,596 |
88,015 |
Total Liabilities |
|
49,050 |
49,524 |
61,622 |
99,335 |
102,041 |
70,738 |
57,858 |
43,878 |
63,339 |
78,253 |
Short-Term Debt |
|
42,871 |
38,114 |
50,419 |
77,005 |
91,742 |
58,525 |
47,547 |
36,663 |
50,998 |
60,966 |
Other Short-Term Payables |
|
135 |
277 |
379 |
624 |
528 |
90 |
88 |
100 |
115 |
143 |
Long-Term Debt |
|
6,044 |
11,133 |
10,824 |
21,706 |
9,771 |
11,904 |
9,823 |
6,629 |
10,974 |
16,740 |
Other Long-Term Liabilities |
|
- |
- |
- |
- |
- |
219 |
400 |
486 |
1,252 |
404 |
Total Equity & Noncontrolling Interests |
|
7,971 |
7,356 |
8,754 |
9,906 |
11,041 |
11,079 |
10,291 |
7,870 |
8,257 |
9,762 |
Total Preferred & Common Equity |
|
7,971 |
7,356 |
8,754 |
9,906 |
11,041 |
11,079 |
10,291 |
7,870 |
8,257 |
9,762 |
Preferred Stock |
|
336 |
336 |
484 |
484 |
932 |
1,489 |
1,489 |
1,634 |
1,634 |
1,634 |
Total Common Equity |
|
7,635 |
7,020 |
8,270 |
9,422 |
10,109 |
9,590 |
8,802 |
6,236 |
6,623 |
8,128 |
Common Stock |
|
10,051 |
9,935 |
11,177 |
13,798 |
13,898 |
13,977 |
13,715 |
14,192 |
15,288 |
17,273 |
Retained Earnings |
|
-2,350 |
-2,518 |
-2,562 |
-3,433 |
-3,886 |
-5,106 |
-5,214 |
-7,284 |
-8,148 |
-8,554 |
Accumulated Other Comprehensive Income / (Loss) |
|
-66 |
-397 |
-345 |
-943 |
97 |
719 |
301 |
-672 |
-517 |
-591 |
Quarterly Balance Sheets for AGNC Investment
This table presents AGNC Investment's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
58,524 |
66,111 |
60,518 |
69,991 |
71,876 |
79,685 |
89,590 |
95,889 |
Cash and Due from Banks |
|
976 |
975 |
716 |
493 |
505 |
530 |
507 |
455 |
Restricted Cash |
|
2,186 |
1,864 |
907 |
1,389 |
1,368 |
1,376 |
1,279 |
1,263 |
Trading Account Securities |
|
44,673 |
52,326 |
48,682 |
56,770 |
55,888 |
62,475 |
70,999 |
74,031 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Intangible Assets |
|
526 |
526 |
526 |
526 |
526 |
526 |
526 |
526 |
Other Assets |
|
10,163 |
10,420 |
9,687 |
10,813 |
13,589 |
14,778 |
16,279 |
19,614 |
Total Liabilities & Shareholders' Equity |
|
58,524 |
66,111 |
60,518 |
69,991 |
71,876 |
79,685 |
89,590 |
95,889 |
Total Liabilities |
|
51,302 |
58,319 |
52,640 |
62,541 |
63,298 |
71,033 |
79,934 |
85,847 |
Short-Term Debt |
|
42,806 |
48,710 |
44,047 |
52,888 |
50,672 |
57,219 |
66,356 |
68,051 |
Other Short-Term Payables |
|
92 |
101 |
103 |
109 |
118 |
125 |
134 |
148 |
Long-Term Debt |
|
7,567 |
8,961 |
8,057 |
9,102 |
12,191 |
13,319 |
13,078 |
17,242 |
Other Long-Term Liabilities |
|
837 |
547 |
433 |
442 |
317 |
370 |
366 |
406 |
Total Equity & Noncontrolling Interests |
|
7,222 |
7,792 |
7,878 |
7,450 |
8,578 |
8,652 |
9,656 |
10,042 |
Total Preferred & Common Equity |
|
7,222 |
7,792 |
7,878 |
7,450 |
8,578 |
8,652 |
9,656 |
10,042 |
Preferred Stock |
|
1,634 |
1,634 |
1,634 |
1,634 |
1,634 |
1,634 |
1,634 |
1,634 |
Total Common Equity |
|
5,588 |
6,158 |
6,244 |
5,816 |
6,944 |
7,018 |
8,022 |
8,408 |
Common Stock |
|
14,005 |
14,362 |
14,472 |
14,907 |
15,528 |
15,968 |
16,754 |
17,778 |
Retained Earnings |
|
-7,610 |
-7,674 |
-7,633 |
-8,283 |
-7,990 |
-8,338 |
-8,320 |
-8,872 |
Accumulated Other Comprehensive Income / (Loss) |
|
-807 |
-530 |
-595 |
-808 |
-594 |
-612 |
-412 |
-498 |
Annual Metrics And Ratios for AGNC Investment
This table displays calculated financial ratios and metrics derived from AGNC Investment's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
484.78% |
105.65% |
15.93% |
-72.87% |
236.68% |
-122.44% |
810.40% |
-190.81% |
122.49% |
287.65% |
EBITDA Growth |
|
160.67% |
64.53% |
12.39% |
-57.90% |
165.77% |
-36.70% |
85.05% |
-177.95% |
130.25% |
176.97% |
EBIT Growth |
|
192.27% |
189.77% |
23.76% |
-83.27% |
433.33% |
-138.66% |
528.95% |
-204.29% |
113.03% |
456.77% |
NOPAT Growth |
|
231.82% |
189.77% |
23.76% |
-83.27% |
433.33% |
-127.06% |
712.78% |
-173.01% |
118.61% |
456.77% |
Net Income Growth |
|
192.27% |
189.77% |
23.76% |
-83.27% |
433.33% |
-138.66% |
381.58% |
-258.88% |
113.03% |
456.77% |
EPS Growth |
|
175.00% |
231.48% |
13.97% |
-89.71% |
452.38% |
-156.90% |
284.85% |
-297.54% |
102.07% |
1,760.00% |
Operating Cash Flow Growth |
|
-11.96% |
-5.32% |
-6.80% |
-11.67% |
6.02% |
48.05% |
-11.85% |
-34.22% |
-111.65% |
172.88% |
Free Cash Flow Firm Growth |
|
40.16% |
-91.70% |
-1,493.27% |
-204.93% |
91.56% |
1,049.82% |
-51.43% |
4.52% |
-220.72% |
13.41% |
Invested Capital Growth |
|
-15.83% |
-0.50% |
23.66% |
55.17% |
3.62% |
-27.58% |
-16.99% |
-24.38% |
37.27% |
24.55% |
Revenue Q/Q Growth |
|
164.01% |
132.59% |
-42.74% |
-83.87% |
184.73% |
-124.68% |
-25.24% |
-7.10% |
125.59% |
186.49% |
EBITDA Q/Q Growth |
|
356.38% |
54.14% |
-32.12% |
-70.84% |
455.10% |
11.78% |
-26.27% |
-14.72% |
143.26% |
191.21% |
EBIT Q/Q Growth |
|
130.98% |
224.48% |
-45.12% |
-90.21% |
169.71% |
-56.47% |
-26.43% |
-6.06% |
114.58% |
170.11% |
NOPAT Q/Q Growth |
|
144.26% |
224.48% |
-45.12% |
-90.21% |
199.58% |
-56.47% |
-26.43% |
33.07% |
-49.01% |
-25.15% |
Net Income Q/Q Growth |
|
130.98% |
224.48% |
-45.12% |
-90.21% |
169.71% |
-56.47% |
-51.71% |
33.07% |
-49.01% |
-25.15% |
EPS Q/Q Growth |
|
126.09% |
306.82% |
-49.38% |
-93.54% |
148.13% |
-32.00% |
-54.81% |
31.92% |
-90.00% |
-37.16% |
Operating Cash Flow Q/Q Growth |
|
2.15% |
-2.52% |
0.16% |
-4.46% |
9.26% |
2.16% |
-2.16% |
-21.78% |
-1,785.71% |
458.33% |
Free Cash Flow Firm Q/Q Growth |
|
1,092.09% |
-81.59% |
-56.36% |
-55.59% |
82.62% |
-18.35% |
207.95% |
69.87% |
-63.87% |
11.47% |
Invested Capital Q/Q Growth |
|
-5.94% |
1.53% |
7.31% |
18.99% |
2.98% |
14.19% |
-0.59% |
-11.17% |
1.14% |
-1.82% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
175.99% |
140.80% |
136.49% |
211.79% |
167.19% |
0.00% |
122.86% |
0.00% |
141.83% |
101.34% |
EBIT Margin |
|
60.73% |
85.58% |
91.35% |
56.33% |
89.23% |
0.00% |
92.84% |
0.00% |
61.75% |
88.69% |
Profit (Net Income) Margin |
|
60.73% |
85.58% |
91.35% |
56.33% |
89.23% |
0.00% |
60.94% |
0.00% |
61.75% |
88.69% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
65.64% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.35% |
1.10% |
1.22% |
0.14% |
0.62% |
0.00% |
1.53% |
0.00% |
0.26% |
1.09% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.35% |
1.10% |
1.22% |
0.14% |
0.62% |
0.00% |
0.92% |
0.00% |
0.26% |
1.09% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.13% |
7.03% |
8.35% |
1.24% |
5.95% |
0.00% |
5.48% |
0.00% |
1.67% |
8.48% |
Return on Equity (ROE) |
|
2.47% |
8.13% |
9.57% |
1.38% |
6.57% |
-2.41% |
7.01% |
-13.11% |
1.92% |
9.58% |
Cash Return on Invested Capital (CROIC) |
|
17.53% |
1.60% |
-19.94% |
-43.10% |
-2.94% |
31.80% |
20.10% |
26.37% |
-31.16% |
-20.77% |
Operating Return on Assets (OROA) |
|
0.34% |
1.09% |
1.21% |
0.14% |
0.62% |
0.00% |
1.52% |
0.00% |
0.25% |
1.08% |
Return on Assets (ROA) |
|
0.34% |
1.09% |
1.21% |
0.14% |
0.62% |
0.00% |
1.00% |
0.00% |
0.25% |
1.08% |
Return on Common Equity (ROCE) |
|
2.38% |
7.77% |
9.08% |
1.31% |
6.12% |
-2.14% |
6.03% |
-10.85% |
1.53% |
7.84% |
Return on Equity Simple (ROE_SIMPLE) |
|
2.70% |
8.47% |
8.81% |
1.30% |
6.23% |
-2.40% |
7.28% |
-15.12% |
1.88% |
8.84% |
Net Operating Profit after Tax (NOPAT) |
|
215 |
623 |
771 |
129 |
688 |
-186 |
1,141 |
-833 |
155 |
863 |
NOPAT Margin |
|
60.73% |
85.58% |
91.35% |
56.33% |
89.23% |
0.00% |
92.84% |
0.00% |
61.75% |
88.69% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.09% |
0.61% |
0.71% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
2.61% |
4.98% |
19.65% |
6.10% |
0.00% |
4.39% |
0.00% |
24.70% |
7.61% |
Operating Expenses to Revenue |
|
39.27% |
14.42% |
8.65% |
43.67% |
10.77% |
0.00% |
7.16% |
0.00% |
38.25% |
11.31% |
Earnings before Interest and Taxes (EBIT) |
|
215 |
623 |
771 |
129 |
688 |
-266 |
1,141 |
-1,190 |
155 |
863 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
623 |
1,025 |
1,152 |
485 |
1,289 |
816 |
1,510 |
-1,177 |
356 |
986 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.28 |
0.35 |
0.43 |
0.45 |
0.54 |
0.56 |
0.62 |
0.70 |
0.85 |
0.99 |
Price to Tangible Book Value (P/TBV) |
|
0.28 |
0.38 |
0.46 |
0.48 |
0.57 |
0.60 |
0.66 |
0.76 |
0.92 |
1.06 |
Price to Revenue (P/Rev) |
|
6.11 |
3.35 |
4.23 |
18.57 |
7.08 |
0.00 |
4.45 |
0.00 |
22.34 |
8.28 |
Price to Earnings (P/E) |
|
11.56 |
4.10 |
4.87 |
45.73 |
8.69 |
0.00 |
8.43 |
0.00 |
175.26 |
11.03 |
Dividend Yield |
|
39.75% |
31.18% |
23.67% |
24.27% |
19.83% |
15.75% |
13.82% |
18.98% |
17.23% |
15.82% |
Earnings Yield |
|
8.65% |
24.37% |
20.53% |
2.19% |
11.51% |
0.00% |
11.87% |
0.00% |
0.57% |
9.07% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.86 |
0.90 |
0.91 |
0.94 |
0.95 |
0.92 |
0.93 |
0.92 |
0.96 |
0.98 |
Enterprise Value to Revenue (EV/Rev) |
|
138.48 |
69.70 |
75.75 |
445.10 |
138.29 |
0.00 |
51.10 |
0.00 |
268.70 |
88.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
78.69 |
49.51 |
55.50 |
210.16 |
82.71 |
91.90 |
41.59 |
0.00 |
189.45 |
86.84 |
Enterprise Value to EBIT (EV/EBIT) |
|
228.01 |
81.45 |
82.92 |
790.14 |
154.97 |
0.00 |
55.04 |
0.00 |
435.12 |
99.22 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
228.01 |
81.45 |
82.92 |
790.14 |
154.97 |
0.00 |
55.04 |
0.00 |
435.12 |
99.22 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
34.33 |
37.53 |
50.74 |
91.58 |
90.35 |
42.93 |
40.78 |
46.33 |
0.00 |
995.68 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.49 |
56.01 |
0.00 |
0.00 |
0.00 |
2.43 |
4.19 |
3.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
6.14 |
6.69 |
7.00 |
9.96 |
9.19 |
6.36 |
5.57 |
5.50 |
7.51 |
7.96 |
Long-Term Debt to Equity |
|
0.76 |
1.51 |
1.24 |
2.19 |
0.89 |
1.07 |
0.95 |
0.84 |
1.33 |
1.71 |
Financial Leverage |
|
6.15 |
6.40 |
6.86 |
8.57 |
9.56 |
7.77 |
5.98 |
5.54 |
6.53 |
7.75 |
Leverage Ratio |
|
7.17 |
7.43 |
7.90 |
9.63 |
10.61 |
8.81 |
7.02 |
6.60 |
7.65 |
8.86 |
Compound Leverage Factor |
|
7.17 |
7.43 |
7.90 |
9.63 |
10.61 |
8.81 |
4.61 |
6.60 |
7.65 |
8.86 |
Debt to Total Capital |
|
85.99% |
87.00% |
87.49% |
90.88% |
90.19% |
86.41% |
84.79% |
84.62% |
88.24% |
88.84% |
Short-Term Debt to Total Capital |
|
75.36% |
67.34% |
72.03% |
70.90% |
81.51% |
71.80% |
70.27% |
71.66% |
72.62% |
69.70% |
Long-Term Debt to Total Capital |
|
10.62% |
19.67% |
15.46% |
19.98% |
8.68% |
14.60% |
14.52% |
12.96% |
15.63% |
19.14% |
Preferred Equity to Total Capital |
|
0.59% |
0.59% |
0.69% |
0.45% |
0.83% |
1.83% |
2.20% |
3.19% |
2.33% |
1.87% |
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 |
|
13.42% |
12.40% |
11.81% |
8.67% |
8.98% |
11.77% |
13.01% |
12.19% |
9.43% |
9.29% |
Debt to EBITDA |
|
78.52 |
48.05 |
53.16 |
203.53 |
78.75 |
86.31 |
37.99 |
-36.78 |
174.08 |
78.81 |
Net Debt to EBITDA |
|
74.68 |
46.80 |
51.98 |
200.39 |
77.76 |
83.46 |
36.98 |
-34.80 |
169.10 |
77.01 |
Long-Term Debt to EBITDA |
|
9.70 |
10.86 |
9.40 |
44.75 |
7.58 |
14.59 |
6.51 |
-5.63 |
30.83 |
16.98 |
Debt to NOPAT |
|
227.51 |
79.05 |
79.43 |
765.20 |
147.55 |
-378.24 |
50.28 |
-51.97 |
399.82 |
90.04 |
Net Debt to NOPAT |
|
216.39 |
76.99 |
77.67 |
753.42 |
145.68 |
-365.76 |
48.94 |
-49.17 |
388.39 |
87.99 |
Long-Term Debt to NOPAT |
|
28.11 |
17.87 |
14.04 |
168.26 |
14.20 |
-63.93 |
8.61 |
-7.96 |
70.80 |
19.40 |
Noncontrolling Interest Sharing Ratio |
|
3.86% |
4.38% |
5.09% |
5.19% |
6.76% |
10.94% |
13.94% |
17.20% |
20.26% |
18.14% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
10,910 |
906 |
-12,623 |
-38,491 |
-3,249 |
30,860 |
14,988 |
15,666 |
-18,912 |
-16,376 |
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 |
|
33.06 |
2.30 |
-24.09 |
-32.81 |
-1.51 |
45.79 |
199.84 |
25.07 |
-8.27 |
-5.59 |
Operating Cash Flow to Interest Expense |
|
4.33 |
3.43 |
2.40 |
0.95 |
0.55 |
2.59 |
20.53 |
1.62 |
-0.05 |
0.03 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.33 |
3.43 |
2.40 |
0.95 |
0.55 |
2.59 |
20.53 |
1.62 |
-0.05 |
0.03 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.02 |
0.00 |
0.00 |
0.01 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
56,886 |
56,603 |
69,997 |
108,617 |
112,554 |
81,508 |
67,661 |
51,162 |
70,229 |
87,468 |
Invested Capital Turnover |
|
0.01 |
0.01 |
0.01 |
0.00 |
0.01 |
0.00 |
0.02 |
0.00 |
0.00 |
0.01 |
Increase / (Decrease) in Invested Capital |
|
-10,695 |
-283 |
13,394 |
38,620 |
3,937 |
-31,046 |
-13,847 |
-16,499 |
19,067 |
17,239 |
Enterprise Value (EV) |
|
49,021 |
50,743 |
63,935 |
101,928 |
106,618 |
74,994 |
62,804 |
46,929 |
67,443 |
85,629 |
Market Capitalization |
|
2,161 |
2,442 |
3,571 |
4,253 |
5,455 |
5,400 |
5,470 |
4,337 |
5,608 |
8,060 |
Book Value per Share |
|
$22.04 |
$21.21 |
$21.13 |
$19.72 |
$18.69 |
$17.59 |
$16.77 |
$10.91 |
$9.87 |
$9.18 |
Tangible Book Value per Share |
|
$22.04 |
$19.53 |
$19.73 |
$18.62 |
$17.72 |
$16.62 |
$15.77 |
$9.99 |
$9.09 |
$8.58 |
Total Capital |
|
56,886 |
56,603 |
69,997 |
108,617 |
112,554 |
81,508 |
67,661 |
51,162 |
70,229 |
87,468 |
Total Debt |
|
48,915 |
49,247 |
61,243 |
98,711 |
101,513 |
70,429 |
57,370 |
43,292 |
61,972 |
77,706 |
Total Long-Term Debt |
|
6,044 |
11,133 |
10,824 |
21,706 |
9,771 |
11,904 |
9,823 |
6,629 |
10,974 |
16,740 |
Net Debt |
|
46,524 |
47,965 |
59,880 |
97,191 |
100,231 |
68,105 |
55,845 |
40,958 |
60,201 |
75,935 |
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 |
80 |
392 |
357 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
48,915 |
49,247 |
61,243 |
98,711 |
101,513 |
70,429 |
57,370 |
43,292 |
61,972 |
77,706 |
Total Depreciation and Amortization (D&A) |
|
408 |
402 |
381 |
356 |
601 |
1,082 |
369 |
13 |
201 |
123 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.54 |
$1.79 |
$2.04 |
$0.21 |
$1.16 |
($0.66) |
$1.23 |
($2.41) |
$0.05 |
$0.93 |
Adjusted Weighted Average Basic Shares Outstanding |
|
346.45M |
331.05M |
358.60M |
441.10M |
540.60M |
551.60M |
528.10M |
537M |
618.40M |
783.40M |
Adjusted Diluted Earnings per Share |
|
$0.54 |
$1.79 |
$2.04 |
$0.21 |
$1.16 |
($0.66) |
$1.22 |
($2.41) |
$0.05 |
$0.93 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
346.45M |
331.05M |
358.70M |
441.40M |
541.40M |
551.60M |
530M |
537M |
619.60M |
786M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.54 |
$1.79 |
$2.04 |
$0.00 |
$1.16 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
348.60M |
331.90M |
391.32M |
536.34M |
540.94M |
537.90M |
522.22M |
574.66M |
695.02M |
900.42M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
151 |
436 |
540 |
90 |
482 |
-186 |
799 |
-833 |
109 |
604 |
Normalized NOPAT Margin |
|
42.51% |
59.90% |
63.95% |
39.43% |
62.46% |
0.00% |
64.99% |
0.00% |
43.23% |
62.09% |
Pre Tax Income Margin |
|
60.73% |
85.58% |
91.35% |
56.33% |
89.23% |
0.00% |
60.94% |
0.00% |
61.75% |
88.69% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.65 |
1.58 |
1.47 |
0.11 |
0.32 |
-0.39 |
15.21 |
-1.90 |
0.07 |
0.29 |
NOPAT to Interest Expense |
|
0.65 |
1.58 |
1.47 |
0.11 |
0.32 |
-0.28 |
15.21 |
-1.33 |
0.07 |
0.29 |
EBIT Less CapEx to Interest Expense |
|
0.65 |
1.58 |
1.47 |
0.11 |
0.32 |
-0.39 |
15.21 |
-1.90 |
0.07 |
0.29 |
NOPAT Less CapEx to Interest Expense |
|
0.65 |
1.58 |
1.47 |
0.11 |
0.32 |
-0.28 |
15.21 |
-1.33 |
0.07 |
0.29 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
419.53% |
128.25% |
103.11% |
755.04% |
165.55% |
-364.66% |
114.82% |
-73.03% |
648.39% |
143.80% |
Augmented Payout Ratio |
|
552.09% |
146.87% |
103.11% |
755.04% |
180.52% |
-506.77% |
152.34% |
-77.31% |
648.39% |
143.80% |
Quarterly Metrics And Ratios for AGNC Investment
This table displays calculated financial ratios and metrics derived from AGNC Investment's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-263.68% |
-19.22% |
71.59% |
174.64% |
-53.26% |
127.65% |
32.40% |
-107.77% |
164.05% |
4.80% |
-83.30% |
EBITDA Growth |
|
-216.19% |
-30.02% |
88.89% |
176.27% |
-61.20% |
97.73% |
-33.33% |
-106.04% |
170.34% |
0.43% |
-81.46% |
EBIT Growth |
|
-289.62% |
-18.63% |
69.12% |
165.90% |
-51.74% |
128.96% |
27.86% |
-116.78% |
156.72% |
4.41% |
-88.71% |
NOPAT Growth |
|
-232.74% |
3,068.25% |
69.12% |
194.14% |
-51.74% |
-26.56% |
-3.06% |
-111.75% |
181.03% |
-70.39% |
-88.71% |
Net Income Growth |
|
-414.15% |
2,177.78% |
76.80% |
165.90% |
41.14% |
-26.56% |
393.38% |
-116.78% |
188.27% |
-70.39% |
-88.71% |
EPS Growth |
|
-474.29% |
1,614.29% |
75.97% |
149.43% |
48.09% |
-42.45% |
290.32% |
-125.58% |
157.35% |
-90.16% |
-96.61% |
Operating Cash Flow Growth |
|
-42.49% |
-75.00% |
-92.99% |
-118.94% |
-123.01% |
-132.98% |
-23.08% |
67.21% |
113.46% |
354.84% |
860.00% |
Free Cash Flow Firm Growth |
|
188.71% |
23.37% |
-100.22% |
-95.17% |
-220.48% |
-209.35% |
-14,944.23% |
-3,046.65% |
-57.30% |
8.24% |
-330.79% |
Invested Capital Growth |
|
-15.38% |
-24.38% |
-0.15% |
-0.61% |
20.57% |
37.27% |
9.13% |
32.02% |
28.30% |
24.55% |
33.45% |
Revenue Q/Q Growth |
|
7.49% |
181.20% |
65.84% |
272.63% |
-289.97% |
220.61% |
91.08% |
80.17% |
1,666.67% |
97.34% |
-89.49% |
EBITDA Q/Q Growth |
|
15.67% |
196.17% |
83.23% |
508.64% |
-278.25% |
217.97% |
92.11% |
81.48% |
2,175.00% |
68.43% |
-87.27% |
EBIT Q/Q Growth |
|
7.37% |
173.88% |
62.64% |
242.29% |
-313.29% |
211.48% |
89.52% |
66.90% |
820.83% |
105.20% |
-92.96% |
NOPAT Q/Q Growth |
|
7.37% |
299.36% |
-125.08% |
303.27% |
-249.30% |
196.49% |
-135.19% |
76.83% |
1,129.76% |
-64.74% |
-59.02% |
Net Income Q/Q Growth |
|
-53.46% |
184.23% |
-126.92% |
289.40% |
-237.06% |
205.10% |
7.52% |
-110.84% |
820.83% |
-64.74% |
-59.02% |
EPS Q/Q Growth |
|
-50.57% |
180.92% |
-129.25% |
238.71% |
-258.14% |
189.71% |
-3.28% |
-118.64% |
454.55% |
-84.62% |
-66.67% |
Operating Cash Flow Q/Q Growth |
|
-29.81% |
-58.41% |
-72.34% |
-334.62% |
14.75% |
40.38% |
164.52% |
-200.00% |
135.00% |
1,028.57% |
143.04% |
Free Cash Flow Firm Q/Q Growth |
|
-24.65% |
67.49% |
-100.24% |
1,704.42% |
-1,979.33% |
-52.01% |
67.18% |
-214.25% |
-0.32% |
11.33% |
-39.30% |
Invested Capital Q/Q Growth |
|
-4.56% |
-11.17% |
27.95% |
-8.37% |
15.77% |
1.14% |
1.73% |
10.85% |
12.50% |
-1.82% |
8.99% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.00% |
113.18% |
0.00% |
107.12% |
0.00% |
98.31% |
0.00% |
0.00% |
110.37% |
94.20% |
114.10% |
EBIT Margin |
|
0.00% |
95.50% |
0.00% |
92.56% |
0.00% |
96.05% |
0.00% |
0.00% |
92.02% |
95.69% |
64.10% |
Profit (Net Income) Margin |
|
0.00% |
180.39% |
0.00% |
92.56% |
0.00% |
58.19% |
0.00% |
0.00% |
92.02% |
16.44% |
64.10% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
165.67% |
188.89% |
75.12% |
100.00% |
64.26% |
60.59% |
-305.52% |
100.00% |
100.00% |
17.18% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.24% |
0.00% |
0.00% |
0.00% |
0.20% |
0.45% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.24% |
0.00% |
0.00% |
0.00% |
0.20% |
0.45% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.57% |
0.00% |
0.00% |
0.00% |
1.57% |
3.57% |
Return on Equity (ROE) |
|
-19.86% |
-13.11% |
-8.25% |
0.38% |
4.14% |
1.81% |
9.15% |
5.02% |
13.48% |
1.78% |
4.02% |
Cash Return on Invested Capital (CROIC) |
|
14.68% |
26.37% |
-0.58% |
0.66% |
-18.17% |
-31.16% |
-11.44% |
-27.01% |
-23.34% |
-20.77% |
-28.09% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.39% |
0.00% |
0.00% |
0.00% |
1.17% |
0.45% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.24% |
0.00% |
0.00% |
0.00% |
0.20% |
0.45% |
Return on Common Equity (ROCE) |
|
-16.40% |
-10.85% |
-6.71% |
0.30% |
3.22% |
1.44% |
7.32% |
4.03% |
10.91% |
1.45% |
3.32% |
Return on Equity Simple (ROE_SIMPLE) |
|
-24.62% |
0.00% |
-8.86% |
0.38% |
4.08% |
0.00% |
8.73% |
4.80% |
11.94% |
0.00% |
4.68% |
Net Operating Profit after Tax (NOPAT) |
|
-281 |
561 |
-141 |
286 |
-427 |
412 |
-145 |
-34 |
346 |
122 |
50 |
NOPAT Margin |
|
0.00% |
180.39% |
0.00% |
92.56% |
0.00% |
58.19% |
0.00% |
0.00% |
92.02% |
16.44% |
64.10% |
Net Nonoperating Expense Percent (NNEP) |
|
0.71% |
0.00% |
0.02% |
0.00% |
-0.06% |
0.00% |
-0.98% |
0.02% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
1.61% |
0.00% |
4.53% |
0.00% |
2.82% |
0.00% |
0.00% |
5.59% |
2.97% |
24.36% |
Operating Expenses to Revenue |
|
0.00% |
4.50% |
0.00% |
7.44% |
0.00% |
3.95% |
0.00% |
0.00% |
7.98% |
4.31% |
35.90% |
Earnings before Interest and Taxes (EBIT) |
|
-402 |
297 |
-201 |
286 |
-610 |
680 |
-145 |
-48 |
346 |
710 |
50 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-366 |
352 |
-81 |
331 |
-590 |
696 |
-108 |
-20 |
415 |
699 |
89 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.60 |
0.70 |
0.77 |
0.82 |
0.83 |
0.85 |
0.91 |
0.98 |
1.01 |
0.99 |
1.01 |
Price to Tangible Book Value (P/TBV) |
|
0.66 |
0.76 |
0.84 |
0.89 |
0.92 |
0.92 |
0.98 |
1.06 |
1.08 |
1.06 |
1.08 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.34 |
0.00 |
0.00 |
0.00 |
8.28 |
14.58 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
26.49 |
175.26 |
10.11 |
23.63 |
7.88 |
11.03 |
25.48 |
Dividend Yield |
|
22.55% |
18.98% |
17.52% |
16.79% |
18.01% |
17.23% |
15.29% |
15.27% |
13.94% |
15.82% |
15.23% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.78% |
0.57% |
9.89% |
4.23% |
12.69% |
9.07% |
3.92% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.91 |
0.92 |
0.93 |
0.95 |
0.96 |
0.96 |
0.97 |
0.97 |
0.98 |
0.98 |
0.98 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
268.70 |
0.00 |
0.00 |
0.00 |
88.00 |
160.48 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
189.45 |
0.00 |
0.00 |
0.00 |
86.84 |
157.51 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
435.12 |
0.00 |
0.00 |
0.00 |
99.22 |
199.41 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
1,907.44 |
219.04 |
435.12 |
0.00 |
185.83 |
75.77 |
99.22 |
199.41 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
40.30 |
46.33 |
91.60 |
200.78 |
9,512.76 |
0.00 |
0.00 |
0.00 |
0.00 |
995.68 |
363.26 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.66 |
3.00 |
0.00 |
144.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
6.97 |
5.50 |
7.40 |
6.61 |
8.32 |
7.51 |
7.33 |
8.15 |
8.23 |
7.96 |
8.49 |
Long-Term Debt to Equity |
|
1.05 |
0.84 |
1.15 |
1.02 |
1.22 |
1.33 |
1.42 |
1.54 |
1.35 |
1.71 |
1.72 |
Financial Leverage |
|
6.02 |
5.54 |
6.84 |
6.56 |
7.66 |
6.53 |
7.36 |
7.42 |
8.27 |
7.75 |
7.96 |
Leverage Ratio |
|
7.11 |
6.60 |
7.92 |
7.65 |
8.76 |
7.65 |
8.43 |
8.48 |
9.33 |
8.86 |
9.01 |
Compound Leverage Factor |
|
11.78 |
12.47 |
5.95 |
7.65 |
5.63 |
4.63 |
-25.75 |
8.48 |
9.33 |
1.52 |
9.01 |
Debt to Total Capital |
|
87.46% |
84.62% |
88.10% |
86.87% |
89.27% |
88.24% |
87.99% |
89.07% |
89.16% |
88.84% |
89.47% |
Short-Term Debt to Total Capital |
|
74.32% |
71.66% |
74.41% |
73.43% |
76.16% |
72.62% |
70.93% |
72.26% |
74.48% |
69.70% |
71.38% |
Long-Term Debt to Total Capital |
|
13.14% |
12.96% |
13.69% |
13.43% |
13.11% |
15.63% |
17.06% |
16.82% |
14.68% |
19.14% |
18.09% |
Preferred Equity to Total Capital |
|
2.84% |
3.19% |
2.50% |
2.72% |
2.35% |
2.33% |
2.29% |
2.06% |
1.83% |
1.87% |
1.71% |
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 |
|
9.70% |
12.19% |
9.41% |
10.41% |
8.38% |
9.43% |
9.72% |
8.86% |
9.00% |
9.29% |
8.82% |
Debt to EBITDA |
|
-49.10 |
-36.78 |
-42.28 |
-86.99 |
-75.32 |
174.08 |
-36.23 |
-33.82 |
-73.48 |
78.81 |
143.35 |
Net Debt to EBITDA |
|
-46.01 |
-34.80 |
-40.20 |
-84.28 |
-73.04 |
169.10 |
-35.15 |
-32.90 |
-71.83 |
77.01 |
140.46 |
Long-Term Debt to EBITDA |
|
-7.38 |
-5.63 |
-6.57 |
-13.45 |
-11.06 |
30.83 |
-7.03 |
-6.38 |
-12.10 |
16.98 |
28.98 |
Debt to NOPAT |
|
-40.47 |
-51.97 |
-119.40 |
1,736.80 |
203.91 |
399.82 |
-33.93 |
169.97 |
68.89 |
90.04 |
181.47 |
Net Debt to NOPAT |
|
-37.93 |
-49.17 |
-113.52 |
1,682.70 |
197.72 |
388.39 |
-32.91 |
165.38 |
67.34 |
87.99 |
177.82 |
Long-Term Debt to NOPAT |
|
-6.08 |
-7.96 |
-18.55 |
268.57 |
29.94 |
70.80 |
-6.58 |
32.09 |
11.34 |
19.40 |
36.69 |
Noncontrolling Interest Sharing Ratio |
|
17.45% |
17.20% |
18.68% |
19.62% |
22.27% |
20.26% |
19.96% |
19.77% |
19.10% |
18.14% |
17.55% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
10,186 |
17,060 |
-41 |
653 |
-12,272 |
-18,655 |
-6,123 |
-19,242 |
-19,304 |
-17,117 |
-23,844 |
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 |
|
51.97 |
52.98 |
-0.09 |
1.24 |
-19.00 |
-28.01 |
-9.11 |
-27.57 |
-23.54 |
-23.10 |
-34.71 |
Operating Cash Flow to Interest Expense |
|
1.15 |
0.29 |
0.06 |
-0.12 |
-0.08 |
-0.05 |
0.03 |
-0.03 |
0.01 |
0.11 |
0.28 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.15 |
0.29 |
0.06 |
-0.12 |
-0.08 |
-0.05 |
0.03 |
-0.03 |
0.01 |
0.11 |
0.28 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
57,595 |
51,162 |
65,463 |
59,982 |
69,440 |
70,229 |
71,441 |
79,190 |
89,090 |
87,468 |
95,335 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
Increase / (Decrease) in Invested Capital |
|
-10,467 |
-16,499 |
-100 |
-367 |
11,845 |
19,067 |
5,978 |
19,208 |
19,650 |
17,239 |
23,894 |
Enterprise Value (EV) |
|
52,183 |
46,929 |
61,190 |
57,223 |
66,589 |
67,443 |
68,944 |
77,119 |
87,364 |
85,629 |
93,721 |
Market Capitalization |
|
3,338 |
4,337 |
4,724 |
5,108 |
4,847 |
5,608 |
6,320 |
6,853 |
8,082 |
8,060 |
8,512 |
Book Value per Share |
|
$10.69 |
$10.91 |
$10.72 |
$10.48 |
$9.60 |
$9.87 |
$9.89 |
$9.65 |
$10.25 |
$9.18 |
$9.34 |
Tangible Book Value per Share |
|
$9.68 |
$9.99 |
$9.80 |
$9.60 |
$8.73 |
$9.09 |
$9.14 |
$8.93 |
$9.58 |
$8.58 |
$8.75 |
Total Capital |
|
57,595 |
51,162 |
65,463 |
59,982 |
69,440 |
70,229 |
71,441 |
79,190 |
89,090 |
87,468 |
95,335 |
Total Debt |
|
50,373 |
43,292 |
57,671 |
52,104 |
61,990 |
61,972 |
62,863 |
70,538 |
79,434 |
77,706 |
85,293 |
Total Long-Term Debt |
|
7,567 |
6,629 |
8,961 |
8,057 |
9,102 |
10,974 |
12,191 |
13,319 |
13,078 |
16,740 |
17,242 |
Net Debt |
|
47,211 |
40,958 |
54,832 |
50,481 |
60,108 |
60,201 |
60,990 |
68,632 |
77,648 |
75,935 |
83,575 |
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) |
|
385 |
0.00 |
10 |
0.00 |
-35 |
0.00 |
-588 |
14 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
50,373 |
43,292 |
57,671 |
52,104 |
61,990 |
61,972 |
62,863 |
70,538 |
79,434 |
77,706 |
85,293 |
Total Depreciation and Amortization (D&A) |
|
36 |
55 |
120 |
45 |
20 |
16 |
37 |
28 |
69 |
-11 |
39 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($1.31) |
$1.06 |
($0.31) |
$0.43 |
($0.68) |
$0.61 |
$0.59 |
($0.11) |
$0.39 |
$0.06 |
$0.02 |
Adjusted Weighted Average Basic Shares Outstanding |
|
528.70M |
537M |
579.30M |
598.80M |
622M |
618.40M |
702.20M |
740M |
807.20M |
783.40M |
918.30M |
Adjusted Diluted Earnings per Share |
|
($1.31) |
$1.06 |
($0.31) |
$0.43 |
($0.68) |
$0.61 |
$0.59 |
($0.11) |
$0.39 |
$0.06 |
$0.02 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
528.70M |
537M |
579.30M |
599.70M |
622M |
619.60M |
704.20M |
740M |
810.10M |
786M |
921.90M |
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 |
|
571.62M |
574.66M |
595.71M |
606.08M |
671.11M |
695.02M |
726.93M |
782.46M |
885.64M |
900.42M |
1.02B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-281 |
393 |
-141 |
200 |
-427 |
288 |
-102 |
-34 |
242 |
85 |
35 |
Normalized NOPAT Margin |
|
0.00% |
126.27% |
0.00% |
64.79% |
0.00% |
40.73% |
0.00% |
0.00% |
64.41% |
11.51% |
44.87% |
Pre Tax Income Margin |
|
0.00% |
180.39% |
0.00% |
92.56% |
0.00% |
58.19% |
0.00% |
0.00% |
92.02% |
16.44% |
64.10% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-2.05 |
0.92 |
-0.45 |
0.54 |
-0.94 |
1.02 |
-0.22 |
-0.07 |
0.42 |
0.96 |
0.07 |
NOPAT to Interest Expense |
|
-1.44 |
1.74 |
-0.31 |
0.54 |
-0.66 |
0.62 |
-0.22 |
-0.05 |
0.42 |
0.16 |
0.07 |
EBIT Less CapEx to Interest Expense |
|
-2.05 |
0.92 |
-0.45 |
0.54 |
-0.94 |
1.02 |
-0.22 |
-0.07 |
0.42 |
0.96 |
0.07 |
NOPAT Less CapEx to Interest Expense |
|
-1.44 |
1.74 |
-0.31 |
0.54 |
-0.66 |
0.62 |
-0.22 |
-0.05 |
0.42 |
0.16 |
0.07 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-48.09% |
-73.03% |
-129.57% |
3,076.67% |
316.12% |
648.39% |
140.05% |
264.82% |
101.04% |
143.80% |
281.28% |
Augmented Payout Ratio |
|
-53.32% |
-77.31% |
-136.96% |
3,246.67% |
316.12% |
648.39% |
140.05% |
264.82% |
101.04% |
143.80% |
281.28% |
Key Financial Trends
AGNC Investment Corp. (NASDAQ: AGNCN) has shown mixed financial results over the past four years through its quarterly reports with some variability related to interest income, investment gains, and overall profitability.
Positive Financial Highlights:
- Net Interest Income improved significantly from a loss position in early 2023 and 2024 (e.g., -$98 million in Q1 2023, -$3 million in Q2 2024) to a positive $159 million in Q1 2025, reflecting better interest income management or funding cost reductions.
- AGNC has consistently paid dividends of $0.36 per share on common stock through the last several years, providing steady income return to shareholders.
- Issuance of common equity increased gradually, with $509 million raised in Q1 2025 compared to prior quarters, supporting balance sheet strength and liquidity.
- Cash from operating activities recovered to $192 million in Q1 2025 from negative $20 million in Q2 2024, indicating improved operational cash generation capabilities.
- Total assets grew from $58.5 billion in Q3 2022 to $95.9 billion in Q1 2025, suggesting expansion in investment portfolio and lending capacity.
Neutral Financial Elements:
- Preferred stock equity remained steady at approximately $1.63 billion over the periods, indicating stable preferred shareholder capital.
- Total liabilities increased in proportion to assets, maintaining a consistent leverage profile over the years with a total liabilities to equity ratio around 8.5 to 1 in recent quarters.
- Amortization expenses and non-cash adjustments to reconcile net income showed large fluctuations but are typical of the sector due to changes in investment valuations and accretion.
Negative Financial Trends and Concerns:
- Large fluctuations in net realized and unrealized capital gains/losses on investments, with big negative impacts in some quarters (e.g., -$666 million in Q3 2022, -$534 million in Q3 2023, -$81 million in Q1 2025) that weigh heavily on total revenues and net income.
- Net income attributable to common shareholders declined sharply in some periods, including losses in 2023 and early 2024 (e.g., -$181 million Q1 2023, -$80 million Q2 2024) before a modest $15 million profit in Q1 2025, indicating earnings volatility.
- Diluted earnings per share showed negative results in the earlier part of 2023 and 2024 quarters, reflecting loss periods and earnings instability for common shareholders.
- Net changes in cash and equivalents were negative or modest in several recent quarters, implying pressures on liquidity and cash flows (e.g., -$53 million Q1 2025, -$1.2 billion Q2 2023).
Summary: AGNC Investment's financials reflect typical risks of a mortgage REIT with sensitivity to interest rate changes and investment market volatility. While improving net interest income and stronger operating cash flow are encouraging, significant swings in investment gains/losses cause instability in reported earnings. Growth in assets and equity issuance supports balance sheet resilience. Retail investors should be mindful of the earnings variability driven by investment mark-to-market adjustments but may find value in consistent dividends and improving interest spreads.
09/12/25 04:00 PM ETAI Generated. May Contain Errors.