Annual Income Statements for Apple Hospitality REIT
This table shows Apple Hospitality REIT's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Apple Hospitality REIT
This table shows Apple Hospitality REIT'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 |
|
59 |
2.31 |
33 |
65 |
59 |
21 |
54 |
74 |
56 |
30 |
31 |
Consolidated Net Income / (Loss) |
|
59 |
2.31 |
33 |
65 |
59 |
21 |
54 |
74 |
56 |
30 |
31 |
Net Income / (Loss) Continuing Operations |
|
59 |
2.31 |
33 |
65 |
59 |
21 |
54 |
74 |
56 |
30 |
31 |
Total Pre-Tax Income |
|
60 |
2.54 |
33 |
66 |
59 |
21 |
54 |
74 |
57 |
30 |
31 |
Total Revenue |
|
343 |
299 |
311 |
362 |
358 |
312 |
347 |
391 |
379 |
335 |
331 |
Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
343 |
299 |
311 |
362 |
358 |
312 |
347 |
391 |
379 |
335 |
331 |
Net Realized & Unrealized Capital Gains on Investments |
|
1.79 |
- |
0.00 |
0.00 |
0.00 |
- |
18 |
0.45 |
0.00 |
1.53 |
3.56 |
Other Non-Interest Income |
|
341 |
299 |
311 |
362 |
358 |
312 |
330 |
390 |
379 |
333 |
328 |
Total Non-Interest Expense |
|
282 |
297 |
278 |
296 |
299 |
291 |
293 |
316 |
322 |
305 |
300 |
Net Occupancy & Equipment Expense |
|
193 |
181 |
185 |
201 |
204 |
191 |
197 |
216 |
220 |
204 |
200 |
Other Operating Expenses |
|
44 |
44 |
47 |
50 |
50 |
49 |
49 |
52 |
51 |
52 |
52 |
Depreciation Expense |
|
45 |
46 |
46 |
46 |
45 |
46 |
47 |
48 |
48 |
48 |
48 |
Impairment Charge |
|
0.00 |
26 |
0.00 |
0.00 |
0.00 |
5.64 |
0.00 |
0.00 |
2.90 |
0.16 |
0.00 |
Income Tax Expense |
|
1.33 |
0.23 |
0.32 |
0.24 |
0.31 |
0.26 |
0.26 |
0.21 |
0.24 |
0.23 |
0.24 |
Basic Earnings per Share |
|
$0.26 |
- |
$0.14 |
$0.29 |
$0.26 |
$0.08 |
$0.22 |
$0.31 |
$0.23 |
$0.13 |
$0.13 |
Weighted Average Basic Shares Outstanding |
|
228.99M |
228.95M |
229.40M |
229.04M |
228.88M |
229.33M |
242.41M |
242.17M |
240.50M |
241.26M |
240.07M |
Diluted Earnings per Share |
|
$0.26 |
- |
$0.14 |
$0.29 |
$0.26 |
$0.08 |
$0.22 |
$0.31 |
$0.23 |
$0.13 |
$0.13 |
Weighted Average Diluted Shares Outstanding |
|
228.99M |
228.95M |
229.40M |
229.04M |
228.88M |
229.33M |
242.41M |
242.17M |
240.50M |
241.26M |
240.07M |
Weighted Average Basic & Diluted Shares Outstanding |
|
228.75M |
228.66M |
229.01M |
228.80M |
228.81M |
241.53M |
242.35M |
240.74M |
239.93M |
239.77M |
237.91M |
Cash Dividends to Common per Share |
|
$0.17 |
- |
$0.32 |
$0.24 |
$0.24 |
- |
$0.29 |
$0.24 |
$0.24 |
- |
$0.29 |
Annual Cash Flow Statements for Apple Hospitality REIT
This table details how cash moves in and out of Apple Hospitality REIT'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 |
|
0.00 |
6.77 |
0.37 |
3.84 |
1.03 |
-0.29 |
5.58 |
3.56 |
0.11 |
0.45 |
Net Cash From Operating Activities |
|
281 |
331 |
384 |
405 |
382 |
27 |
218 |
368 |
399 |
405 |
Net Cash From Continuing Operating Activities |
|
281 |
331 |
384 |
405 |
382 |
27 |
218 |
368 |
399 |
405 |
Net Income / (Loss) Continuing Operations |
|
117 |
145 |
182 |
206 |
172 |
-173 |
19 |
145 |
177 |
214 |
Consolidated Net Income / (Loss) |
|
117 |
145 |
182 |
206 |
172 |
-173 |
19 |
145 |
177 |
214 |
Depreciation Expense |
|
127 |
148 |
176 |
183 |
193 |
200 |
184 |
182 |
183 |
191 |
Non-Cash Adjustments to Reconcile Net Income |
|
36 |
12 |
37 |
11 |
5.97 |
3.10 |
17 |
33 |
14 |
-8.33 |
Changes in Operating Assets and Liabilities, net |
|
0.59 |
26 |
-12 |
4.29 |
11 |
-2.95 |
-3.18 |
8.90 |
24 |
9.01 |
Net Cash From Investing Activities |
|
-82 |
-162 |
-158 |
-210 |
-14 |
-82 |
-151 |
-136 |
-365 |
-216 |
Net Cash From Continuing Investing Activities |
|
-82 |
-162 |
-158 |
-210 |
-14 |
-82 |
-151 |
-136 |
-365 |
-216 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-62 |
-65 |
-63 |
-74 |
-75 |
-49 |
-18 |
-59 |
-72 |
-80 |
Acquisitions |
|
-0.56 |
-0.51 |
-1.36 |
- |
- |
- |
-0.89 |
0.00 |
-1.18 |
-0.35 |
Purchase of Investment Securities |
|
-233 |
-106 |
-163 |
-151 |
-59 |
-89 |
-362 |
-85 |
-291 |
-197 |
Sale and/or Maturity of Investments |
|
205 |
9.76 |
69 |
15 |
121 |
54 |
231 |
8.29 |
0.00 |
62 |
Net Cash From Financing Activities |
|
-199 |
-162 |
-225 |
-191 |
-366 |
55 |
-61 |
-229 |
-34 |
-189 |
Net Cash From Continuing Financing Activities |
|
-199 |
-162 |
-225 |
-191 |
-366 |
55 |
-61 |
-229 |
-34 |
-189 |
Issuance of Debt |
|
463 |
288 |
115 |
888 |
-58 |
186 |
-30 |
346 |
435 |
453 |
Issuance of Common Equity |
|
0.00 |
-1.21 |
133 |
4.68 |
0.00 |
-0.38 |
75 |
-0.27 |
216 |
-0.48 |
Repayment of Debt |
|
-188 |
-208 |
-203 |
-695 |
-34 |
-44 |
-95 |
-416 |
-432 |
-354 |
Repurchase of Common Equity |
|
-238 |
-7.87 |
0.00 |
-104 |
-4.34 |
-14 |
0.00 |
-2.68 |
-6.88 |
-35 |
Payment of Dividends |
|
-229 |
-229 |
-268 |
-276 |
-269 |
-67 |
-6.80 |
-139 |
-238 |
-244 |
Other Financing Activities, Net |
|
-7.06 |
-4.47 |
-2.51 |
-8.53 |
-1.61 |
-4.82 |
-4.93 |
-17 |
-8.51 |
-9.13 |
Cash Interest Paid |
|
35 |
42 |
47 |
50 |
60 |
64 |
63 |
58 |
68 |
76 |
Cash Income Taxes Paid |
|
1.02 |
1.10 |
0.88 |
0.89 |
0.79 |
0.98 |
0.64 |
1.70 |
1.29 |
0.88 |
Quarterly Cash Flow Statements for Apple Hospitality REIT
This table details how cash moves in and out of Apple Hospitality REIT'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 |
|
17 |
-21 |
-4.73 |
-0.60 |
31 |
-25 |
-9.04 |
3.94 |
0.20 |
5.35 |
6.04 |
Net Cash From Operating Activities |
|
121 |
95 |
52 |
119 |
132 |
97 |
55 |
127 |
128 |
95 |
49 |
Net Cash From Continuing Operating Activities |
|
121 |
95 |
52 |
119 |
132 |
97 |
55 |
127 |
128 |
95 |
49 |
Net Income / (Loss) Continuing Operations |
|
59 |
2.31 |
33 |
65 |
59 |
21 |
54 |
74 |
56 |
30 |
31 |
Consolidated Net Income / (Loss) |
|
59 |
2.31 |
33 |
65 |
59 |
21 |
54 |
74 |
56 |
30 |
31 |
Depreciation Expense |
|
45 |
46 |
46 |
46 |
45 |
46 |
47 |
48 |
48 |
48 |
48 |
Non-Cash Adjustments to Reconcile Net Income |
|
0.47 |
28 |
2.01 |
2.15 |
2.45 |
7.74 |
-16 |
1.69 |
4.96 |
0.70 |
-1.85 |
Changes in Operating Assets and Liabilities, net |
|
16 |
19 |
-29 |
5.44 |
25 |
23 |
-31 |
3.97 |
19 |
17 |
-28 |
Net Cash From Investing Activities |
|
-3.21 |
-108 |
-25 |
-43 |
-19 |
-279 |
-117 |
-85 |
-15 |
1.16 |
-7.08 |
Net Cash From Continuing Investing Activities |
|
-3.21 |
-108 |
-25 |
-43 |
-19 |
-279 |
-117 |
-85 |
-15 |
1.16 |
-7.08 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-9.90 |
-24 |
-24 |
-11 |
-14 |
-23 |
-31 |
-14 |
-15 |
-21 |
-27 |
Acquisitions |
|
-1.60 |
1.60 |
-0.68 |
-0.39 |
-4.71 |
4.60 |
-0.42 |
0.42 |
- |
-0.35 |
-0.43 |
Purchase of Investment Securities |
|
- |
-85 |
0.00 |
-31 |
-0.03 |
-260 |
-118 |
-79 |
-0.06 |
-0.02 |
0.00 |
Sale and/or Maturity of Investments |
|
8.29 |
- |
0.00 |
- |
- |
- |
33 |
6.95 |
- |
22 |
21 |
Net Cash From Financing Activities |
|
-101 |
-8.45 |
-32 |
-77 |
-82 |
156 |
53 |
-38 |
-113 |
-91 |
-36 |
Net Cash From Continuing Financing Activities |
|
-101 |
-8.45 |
-32 |
-77 |
-82 |
156 |
53 |
-38 |
-113 |
-91 |
-36 |
Issuance of Debt |
|
60 |
221 |
163 |
54 |
- |
219 |
180 |
143 |
83 |
47 |
93 |
Issuance of Common Equity |
|
- |
-0.27 |
0.00 |
- |
- |
216 |
0.00 |
- |
- |
-0.48 |
0.00 |
Repayment of Debt |
|
-110 |
-174 |
-112 |
-73 |
-26 |
-221 |
-52 |
-107 |
-118 |
-77 |
-29 |
Repurchase of Common Equity |
|
-1.38 |
-1.15 |
-3.56 |
-3.27 |
-0.05 |
- |
0.00 |
-15 |
-19 |
- |
-26 |
Payment of Dividends |
|
-39 |
-53 |
-73 |
-55 |
-55 |
-55 |
-70 |
-58 |
-58 |
-58 |
-70 |
Other Financing Activities, Net |
|
-10 |
-1.59 |
-5.76 |
-0.04 |
-0.53 |
-2.19 |
-5.32 |
-0.29 |
-1.05 |
-2.48 |
-3.42 |
Cash Interest Paid |
|
14 |
15 |
16 |
17 |
17 |
18 |
17 |
19 |
20 |
19 |
19 |
Cash Income Taxes Paid |
|
- |
- |
- |
- |
0.02 |
0.28 |
- |
- |
0.04 |
0.10 |
0.04 |
Annual Balance Sheets for Apple Hospitality REIT
This table presents Apple Hospitality REIT'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 |
|
3,723 |
4,980 |
4,902 |
4,929 |
4,942 |
4,830 |
4,791 |
4,773 |
4,937 |
4,970 |
Cash and Due from Banks |
|
- |
- |
- |
- |
0.00 |
5.56 |
3.28 |
4.08 |
10 |
10 |
Restricted Cash |
|
23 |
29 |
30 |
34 |
35 |
29 |
37 |
39 |
33 |
34 |
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 |
Customer and Other Receivables |
|
25 |
31 |
31 |
29 |
27 |
22 |
40 |
43 |
36 |
35 |
Premises and Equipment, Net |
|
3,642 |
4,823 |
4,793 |
4,816 |
4,826 |
4,733 |
4,677 |
4,611 |
4,777 |
4,821 |
Other Assets |
|
34 |
96 |
48 |
50 |
55 |
40 |
33 |
75 |
80 |
71 |
Total Liabilities & Shareholders' Equity |
|
3,723 |
4,980 |
4,902 |
4,929 |
4,942 |
4,830 |
4,791 |
4,773 |
4,937 |
4,970 |
Total Liabilities |
|
1,076 |
1,463 |
1,331 |
1,520 |
1,651 |
1,800 |
1,643 |
1,594 |
1,613 |
1,704 |
Other Short-Term Payables |
|
- |
- |
- |
107 |
114 |
98 |
93 |
116 |
130 |
121 |
Long-Term Debt |
|
883 |
1,068 |
1,222 |
1,412 |
1,320 |
1,483 |
1,439 |
1,366 |
1,371 |
1,471 |
Other Long-Term Liabilities |
|
78 |
125 |
109 |
0.00 |
217 |
220 |
112 |
112 |
112 |
112 |
Total Equity & Noncontrolling Interests |
|
2,647 |
3,517 |
3,571 |
3,409 |
3,291 |
3,029 |
3,147 |
3,178 |
3,324 |
3,266 |
Total Preferred & Common Equity |
|
2,647 |
3,517 |
3,571 |
3,409 |
3,291 |
3,029 |
3,147 |
3,178 |
3,324 |
3,266 |
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 |
|
2,647 |
3,517 |
3,571 |
3,409 |
3,291 |
3,029 |
3,147 |
3,178 |
3,324 |
3,266 |
Common Stock |
|
3,501 |
4,453 |
4,588 |
4,495 |
4,494 |
4,488 |
4,569 |
4,577 |
4,795 |
4,771 |
Accumulated Other Comprehensive Income / (Loss) |
|
-2.06 |
4.59 |
9.78 |
10 |
-4.70 |
-43 |
-16 |
37 |
20 |
16 |
Other Equity Adjustments |
|
-851 |
-941 |
-1,027 |
-1,096 |
-1,198 |
-1,416 |
-1,407 |
-1,436 |
-1,491 |
-1,521 |
Quarterly Balance Sheets for Apple Hospitality REIT
This table presents Apple Hospitality REIT'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 |
|
4,778 |
4,761 |
4,767 |
4,764 |
5,032 |
5,075 |
5,022 |
4,948 |
Cash and Due from Banks |
|
26 |
6.09 |
6.42 |
35 |
4.94 |
7.22 |
6.15 |
15 |
Restricted Cash |
|
39 |
33 |
32 |
34 |
30 |
31 |
33 |
35 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
65 |
71 |
67 |
61 |
63 |
63 |
57 |
59 |
Premises and Equipment, Net |
|
4,567 |
4,583 |
4,580 |
4,549 |
4,871 |
4,912 |
4,873 |
4,781 |
Other Assets |
|
81 |
68 |
82 |
85 |
63 |
62 |
53 |
58 |
Total Liabilities & Shareholders' Equity |
|
4,778 |
4,761 |
4,767 |
4,764 |
5,032 |
5,075 |
5,022 |
4,948 |
Total Liabilities |
|
1,525 |
1,608 |
1,599 |
1,590 |
1,698 |
1,742 |
1,725 |
1,735 |
Other Short-Term Payables |
|
94 |
79 |
88 |
105 |
86 |
94 |
112 |
88 |
Long-Term Debt |
|
1,318 |
1,418 |
1,399 |
1,373 |
1,501 |
1,537 |
1,501 |
1,535 |
Other Long-Term Liabilities |
|
112 |
112 |
112 |
112 |
112 |
112 |
112 |
111 |
Total Equity & Noncontrolling Interests |
|
3,253 |
3,153 |
3,168 |
3,174 |
3,334 |
3,333 |
3,297 |
3,213 |
Total Preferred & Common Equity |
|
3,253 |
3,153 |
3,168 |
3,174 |
3,334 |
3,333 |
3,297 |
3,213 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
3,253 |
3,153 |
3,168 |
3,174 |
3,334 |
3,333 |
3,297 |
3,213 |
Common Stock |
|
4,579 |
4,582 |
4,579 |
4,580 |
4,806 |
4,791 |
4,773 |
4,751 |
Accumulated Other Comprehensive Income / (Loss) |
|
38 |
29 |
36 |
37 |
24 |
21 |
4.79 |
8.55 |
Other Equity Adjustments |
|
-1,365 |
-1,458 |
-1,447 |
-1,444 |
-1,495 |
-1,479 |
-1,481 |
-1,547 |
Annual Metrics And Ratios for Apple Hospitality REIT
This table displays calculated financial ratios and metrics derived from Apple Hospitality REIT's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
13.65% |
13.93% |
20.56% |
1.26% |
0.07% |
-51.81% |
53.00% |
32.29% |
8.35% |
7.99% |
EBITDA Growth |
|
101.48% |
19.38% |
22.71% |
8.49% |
-6.29% |
-92.64% |
657.19% |
61.19% |
10.18% |
12.09% |
EBIT Growth |
|
1,242.72% |
22.76% |
26.37% |
12.85% |
-16.58% |
-200.16% |
111.16% |
660.49% |
21.72% |
20.37% |
NOPAT Growth |
|
1,616.49% |
23.33% |
26.16% |
12.93% |
-16.58% |
-170.39% |
115.56% |
669.09% |
22.57% |
20.61% |
Net Income Growth |
|
1,616.49% |
23.33% |
26.16% |
12.93% |
-16.58% |
-200.75% |
110.87% |
669.09% |
22.57% |
20.61% |
EPS Growth |
|
1,525.00% |
16.92% |
7.89% |
9.76% |
-14.44% |
-200.00% |
110.39% |
687.50% |
22.22% |
15.58% |
Operating Cash Flow Growth |
|
11.45% |
17.83% |
15.97% |
5.40% |
-5.72% |
-93.00% |
713.99% |
69.35% |
8.30% |
1.58% |
Free Cash Flow Firm Growth |
|
108.63% |
-650.85% |
122.93% |
-27.07% |
114.33% |
-105.63% |
-157.24% |
436.58% |
-85.69% |
546.07% |
Invested Capital Growth |
|
-2.04% |
33.19% |
-1.27% |
0.58% |
-4.35% |
-2.16% |
1.64% |
-0.90% |
3.32% |
0.89% |
Revenue Q/Q Growth |
|
0.12% |
6.06% |
0.57% |
0.48% |
-0.12% |
-20.49% |
13.91% |
4.08% |
1.00% |
1.55% |
EBITDA Q/Q Growth |
|
-13.71% |
30.83% |
-10.46% |
11.01% |
-1.71% |
-73.83% |
41.26% |
-2.98% |
5.36% |
2.81% |
EBIT Q/Q Growth |
|
-25.56% |
68.23% |
-19.09% |
21.58% |
-4.92% |
-79.95% |
142.63% |
-6.88% |
11.54% |
4.38% |
NOPAT Q/Q Growth |
|
-25.49% |
69.57% |
-19.38% |
21.49% |
-4.82% |
-79.95% |
159.42% |
-7.01% |
11.60% |
4.42% |
Net Income Q/Q Growth |
|
-25.49% |
69.57% |
-19.38% |
21.49% |
-4.82% |
-79.48% |
141.25% |
-7.01% |
11.60% |
4.42% |
EPS Q/Q Growth |
|
-13.33% |
58.33% |
-18.00% |
21.62% |
-6.10% |
-79.07% |
138.10% |
-8.70% |
11.59% |
5.95% |
Operating Cash Flow Q/Q Growth |
|
2.86% |
5.52% |
2.90% |
0.97% |
-4.45% |
-77.03% |
48.11% |
6.98% |
0.41% |
-0.41% |
Free Cash Flow Firm Q/Q Growth |
|
-17.00% |
5.09% |
-19.26% |
67.10% |
-1.16% |
-237.38% |
-196.19% |
135.35% |
-85.45% |
475.49% |
Invested Capital Q/Q Growth |
|
-0.89% |
-0.63% |
-0.34% |
-1.05% |
-1.19% |
-1.57% |
2.03% |
-0.58% |
3.26% |
-1.27% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
26.89% |
28.17% |
28.67% |
30.72% |
28.77% |
4.39% |
21.74% |
26.48% |
26.93% |
27.95% |
EBIT Margin |
|
12.94% |
13.94% |
14.61% |
16.28% |
13.57% |
-28.21% |
2.06% |
11.83% |
13.29% |
14.82% |
Profit (Net Income) Margin |
|
12.84% |
13.90% |
14.54% |
16.22% |
13.52% |
-28.27% |
2.01% |
11.68% |
13.21% |
14.75% |
Tax Burden Percent |
|
99.24% |
99.70% |
99.54% |
99.72% |
99.61% |
100.19% |
97.57% |
98.68% |
99.36% |
99.56% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
99.89% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.76% |
0.30% |
0.46% |
0.28% |
0.39% |
0.00% |
2.43% |
1.32% |
0.64% |
0.44% |
Return on Invested Capital (ROIC) |
|
3.18% |
3.40% |
3.78% |
4.29% |
3.65% |
-2.65% |
0.41% |
3.17% |
3.84% |
4.54% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.18% |
3.40% |
3.78% |
4.29% |
3.65% |
-6.38% |
0.41% |
3.17% |
3.84% |
4.54% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.96% |
1.29% |
1.37% |
1.62% |
1.49% |
-2.83% |
0.20% |
1.41% |
1.62% |
1.96% |
Return on Equity (ROE) |
|
4.14% |
4.69% |
5.15% |
5.91% |
5.13% |
-5.48% |
0.61% |
4.58% |
5.46% |
6.50% |
Cash Return on Invested Capital (CROIC) |
|
5.25% |
-25.06% |
5.06% |
3.71% |
8.09% |
-0.47% |
-1.22% |
4.08% |
0.58% |
3.65% |
Operating Return on Assets (OROA) |
|
3.15% |
3.33% |
3.71% |
4.21% |
3.50% |
-3.54% |
0.40% |
3.07% |
3.68% |
4.34% |
Return on Assets (ROA) |
|
3.13% |
3.32% |
3.69% |
4.19% |
3.48% |
-3.54% |
0.39% |
3.03% |
3.66% |
4.32% |
Return on Common Equity (ROCE) |
|
4.14% |
4.69% |
5.15% |
5.91% |
5.13% |
-5.48% |
0.61% |
4.58% |
5.46% |
6.50% |
Return on Equity Simple (ROE_SIMPLE) |
|
4.43% |
4.11% |
5.11% |
6.05% |
5.22% |
-5.72% |
0.60% |
4.56% |
5.34% |
6.55% |
Net Operating Profit after Tax (NOPAT) |
|
117 |
145 |
182 |
206 |
172 |
-121 |
19 |
145 |
177 |
214 |
NOPAT Margin |
|
12.84% |
13.90% |
14.54% |
16.22% |
13.52% |
-19.75% |
2.01% |
11.68% |
13.21% |
14.75% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.72% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
48.86% |
57.00% |
56.48% |
57.24% |
56.97% |
65.65% |
57.83% |
57.29% |
58.10% |
57.74% |
Operating Expenses to Revenue |
|
87.06% |
86.06% |
85.39% |
83.72% |
86.43% |
128.21% |
97.94% |
88.17% |
86.71% |
85.18% |
Earnings before Interest and Taxes (EBIT) |
|
118 |
145 |
183 |
207 |
173 |
-173 |
19 |
147 |
179 |
215 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
246 |
293 |
360 |
390 |
366 |
27 |
204 |
328 |
362 |
406 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.85 |
0.87 |
0.89 |
0.75 |
0.93 |
0.82 |
1.01 |
0.99 |
1.06 |
1.12 |
Price to Tangible Book Value (P/TBV) |
|
0.85 |
0.87 |
0.89 |
0.75 |
0.93 |
0.82 |
1.01 |
0.99 |
1.06 |
1.12 |
Price to Revenue (P/Rev) |
|
2.47 |
2.96 |
2.55 |
2.02 |
2.41 |
4.05 |
3.39 |
2.54 |
2.63 |
2.52 |
Price to Earnings (P/E) |
|
19.21 |
21.27 |
17.51 |
12.46 |
17.83 |
0.00 |
168.86 |
21.75 |
19.94 |
17.12 |
Dividend Yield |
|
5.42% |
8.71% |
8.38% |
10.69% |
8.77% |
10.81% |
0.29% |
4.94% |
6.21% |
6.61% |
Earnings Yield |
|
5.21% |
4.70% |
5.71% |
8.03% |
5.61% |
0.00% |
0.59% |
4.60% |
5.02% |
5.84% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.89 |
0.90 |
0.92 |
0.82 |
0.94 |
0.87 |
1.00 |
0.98 |
1.04 |
1.07 |
Enterprise Value to Revenue (EV/Rev) |
|
3.53 |
4.21 |
3.50 |
3.11 |
3.42 |
6.41 |
4.88 |
3.61 |
3.62 |
3.51 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.14 |
14.95 |
12.19 |
10.11 |
11.89 |
145.91 |
22.47 |
13.62 |
13.45 |
12.55 |
Enterprise Value to EBIT (EV/EBIT) |
|
27.31 |
30.23 |
23.93 |
19.07 |
25.21 |
0.00 |
237.26 |
30.48 |
27.25 |
23.68 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
27.52 |
30.32 |
24.04 |
19.15 |
25.31 |
0.00 |
243.16 |
30.89 |
27.42 |
23.78 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.49 |
13.24 |
11.42 |
9.75 |
11.40 |
146.91 |
21.04 |
12.14 |
12.20 |
12.56 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
16.69 |
0.00 |
17.96 |
22.16 |
11.40 |
0.00 |
0.00 |
24.02 |
182.56 |
29.56 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.38 |
0.38 |
0.34 |
0.41 |
0.40 |
0.49 |
0.46 |
0.43 |
0.41 |
0.45 |
Long-Term Debt to Equity |
|
0.33 |
0.30 |
0.34 |
0.41 |
0.40 |
0.49 |
0.46 |
0.43 |
0.41 |
0.45 |
Financial Leverage |
|
0.30 |
0.38 |
0.36 |
0.38 |
0.41 |
0.44 |
0.47 |
0.44 |
0.42 |
0.43 |
Leverage Ratio |
|
1.32 |
1.41 |
1.39 |
1.41 |
1.47 |
1.55 |
1.56 |
1.51 |
1.49 |
1.50 |
Compound Leverage Factor |
|
1.32 |
1.41 |
1.39 |
1.41 |
1.47 |
1.55 |
1.56 |
1.51 |
1.49 |
1.50 |
Debt to Total Capital |
|
27.38% |
27.56% |
25.50% |
29.29% |
28.63% |
32.86% |
31.37% |
30.06% |
29.21% |
31.06% |
Short-Term Debt to Total Capital |
|
3.15% |
5.56% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
24.23% |
22.00% |
25.50% |
29.29% |
28.63% |
32.86% |
31.37% |
30.06% |
29.21% |
31.06% |
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 |
|
72.62% |
72.44% |
74.50% |
70.71% |
71.37% |
67.14% |
68.63% |
69.94% |
70.79% |
68.94% |
Debt to EBITDA |
|
4.06 |
4.56 |
3.40 |
3.62 |
3.61 |
55.09 |
7.06 |
4.16 |
3.79 |
3.63 |
Net Debt to EBITDA |
|
3.97 |
4.46 |
3.31 |
3.53 |
3.51 |
53.81 |
6.86 |
4.03 |
3.67 |
3.52 |
Long-Term Debt to EBITDA |
|
3.60 |
3.64 |
3.40 |
3.62 |
3.61 |
55.09 |
7.06 |
4.16 |
3.79 |
3.63 |
Debt to NOPAT |
|
8.51 |
9.25 |
6.70 |
6.85 |
7.68 |
-12.25 |
76.42 |
9.44 |
7.73 |
6.87 |
Net Debt to NOPAT |
|
8.32 |
9.05 |
6.53 |
6.69 |
7.48 |
-11.97 |
74.29 |
9.13 |
7.48 |
6.67 |
Long-Term Debt to NOPAT |
|
7.53 |
7.38 |
6.70 |
6.85 |
7.68 |
-12.25 |
76.42 |
9.44 |
7.73 |
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) |
|
193 |
-1,065 |
244 |
178 |
382 |
-22 |
-55 |
186 |
27 |
172 |
Operating Cash Flow to CapEx |
|
451.42% |
508.49% |
606.70% |
544.89% |
509.61% |
55.04% |
1,188.08% |
620.53% |
553.72% |
504.54% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.24 |
0.24 |
0.25 |
0.26 |
0.26 |
0.13 |
0.19 |
0.26 |
0.28 |
0.29 |
Fixed Asset Turnover |
|
0.26 |
0.25 |
0.26 |
0.26 |
0.26 |
0.13 |
0.20 |
0.27 |
0.29 |
0.30 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,645 |
4,855 |
4,793 |
4,821 |
4,611 |
4,512 |
4,586 |
4,545 |
4,695 |
4,737 |
Invested Capital Turnover |
|
0.25 |
0.24 |
0.26 |
0.26 |
0.27 |
0.13 |
0.21 |
0.27 |
0.29 |
0.31 |
Increase / (Decrease) in Invested Capital |
|
-76 |
1,210 |
-62 |
28 |
-210 |
-100 |
74 |
-41 |
151 |
42 |
Enterprise Value (EV) |
|
3,228 |
4,385 |
4,388 |
3,946 |
4,350 |
3,927 |
4,578 |
4,473 |
4,867 |
5,091 |
Market Capitalization |
|
2,253 |
3,077 |
3,195 |
2,568 |
3,065 |
2,479 |
3,179 |
3,150 |
3,539 |
3,664 |
Book Value per Share |
|
$15.18 |
$15.75 |
$16.01 |
$14.90 |
$14.70 |
$13.57 |
$13.78 |
$13.89 |
$14.53 |
$13.61 |
Tangible Book Value per Share |
|
$15.18 |
$15.75 |
$16.01 |
$14.90 |
$14.70 |
$13.57 |
$13.78 |
$13.89 |
$14.53 |
$13.61 |
Total Capital |
|
3,645 |
4,855 |
4,793 |
4,821 |
4,611 |
4,512 |
4,586 |
4,545 |
4,695 |
4,737 |
Total Debt |
|
998 |
1,338 |
1,222 |
1,412 |
1,320 |
1,483 |
1,439 |
1,366 |
1,371 |
1,471 |
Total Long-Term Debt |
|
883 |
1,068 |
1,222 |
1,412 |
1,320 |
1,483 |
1,439 |
1,366 |
1,371 |
1,471 |
Net Debt |
|
975 |
1,309 |
1,192 |
1,379 |
1,286 |
1,448 |
1,399 |
1,323 |
1,328 |
1,427 |
Capital Expenditures (CapEx) |
|
62 |
65 |
63 |
74 |
75 |
49 |
18 |
59 |
72 |
80 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
52 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
998 |
1,338 |
1,222 |
1,412 |
1,320 |
1,483 |
1,439 |
1,366 |
1,371 |
1,471 |
Total Depreciation and Amortization (D&A) |
|
127 |
148 |
176 |
183 |
193 |
200 |
184 |
182 |
183 |
191 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.65 |
$0.76 |
$0.82 |
$0.90 |
$0.77 |
($0.77) |
$0.08 |
$0.63 |
$0.77 |
$0.89 |
Adjusted Weighted Average Basic Shares Outstanding |
|
174.35M |
222.94M |
230.20M |
223.72M |
223.86M |
223.21M |
228.26M |
228.95M |
229.33M |
241.26M |
Adjusted Diluted Earnings per Share |
|
$0.65 |
$0.76 |
$0.82 |
$0.90 |
$0.77 |
($0.77) |
$0.08 |
$0.63 |
$0.77 |
$0.89 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
174.35M |
222.94M |
230.20M |
223.72M |
223.86M |
223.21M |
228.26M |
228.95M |
229.33M |
241.26M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.65 |
$0.76 |
$0.82 |
$0.90 |
$0.77 |
($0.77) |
$0.08 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
180.26M |
190.86M |
223.53M |
229.66M |
223.91M |
223.54M |
226.36M |
228.66M |
241.53M |
239.77M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
162 |
150 |
228 |
209 |
178 |
-117 |
29 |
171 |
183 |
217 |
Normalized NOPAT Margin |
|
17.73% |
14.42% |
18.18% |
16.46% |
14.03% |
-19.17% |
3.13% |
13.76% |
13.63% |
14.96% |
Pre Tax Income Margin |
|
12.94% |
13.94% |
14.61% |
16.26% |
13.57% |
-28.21% |
2.06% |
11.83% |
13.29% |
14.82% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
195.35% |
158.35% |
146.81% |
133.87% |
156.28% |
-38.90% |
36.10% |
96.31% |
134.25% |
113.85% |
Augmented Payout Ratio |
|
397.90% |
163.79% |
146.81% |
184.48% |
158.80% |
-47.18% |
36.10% |
98.16% |
138.13% |
130.04% |
Quarterly Metrics And Ratios for Apple Hospitality REIT
This table displays calculated financial ratios and metrics derived from Apple Hospitality REIT'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 |
|
23.71% |
19.40% |
19.57% |
7.10% |
4.47% |
4.46% |
11.50% |
7.99% |
5.75% |
7.08% |
-4.61% |
EBITDA Growth |
|
38.80% |
-17.22% |
24.63% |
0.59% |
-1.22% |
38.00% |
27.77% |
9.27% |
0.32% |
16.60% |
-21.48% |
EBIT Growth |
|
89.74% |
-81.02% |
82.84% |
-0.03% |
-2.73% |
727.80% |
63.36% |
13.15% |
-3.94% |
42.92% |
-42.07% |
NOPAT Growth |
|
86.23% |
-82.51% |
82.89% |
-0.09% |
-1.07% |
798.14% |
64.17% |
13.24% |
-3.84% |
43.59% |
-42.24% |
Net Income Growth |
|
86.23% |
-82.51% |
82.89% |
-0.09% |
-1.07% |
798.14% |
64.17% |
13.24% |
-3.84% |
43.59% |
-42.24% |
EPS Growth |
|
85.71% |
0.00% |
75.00% |
0.00% |
0.00% |
0.00% |
57.14% |
6.90% |
-11.54% |
62.50% |
-40.91% |
Operating Cash Flow Growth |
|
25.26% |
33.77% |
32.33% |
5.06% |
8.77% |
1.72% |
5.73% |
7.09% |
-2.59% |
-1.73% |
-10.09% |
Free Cash Flow Firm Growth |
|
-114.41% |
171.79% |
207.45% |
341.05% |
574.06% |
-397.31% |
-381.66% |
-348.15% |
-335.47% |
90.76% |
156.08% |
Invested Capital Growth |
|
1.70% |
-0.90% |
-0.91% |
-0.58% |
-0.53% |
3.32% |
5.79% |
6.62% |
5.52% |
0.89% |
-1.79% |
Revenue Q/Q Growth |
|
1.56% |
-12.78% |
4.12% |
16.11% |
-0.93% |
-12.79% |
11.14% |
12.45% |
-2.99% |
-11.69% |
-0.99% |
EBITDA Q/Q Growth |
|
-4.74% |
-54.12% |
63.34% |
40.90% |
-6.46% |
-35.90% |
51.23% |
20.50% |
-14.12% |
-25.49% |
1.83% |
EBIT Q/Q Growth |
|
-7.73% |
-95.80% |
1,208.78% |
97.12% |
-10.23% |
-64.26% |
158.28% |
36.53% |
-23.79% |
-46.82% |
4.70% |
NOPAT Q/Q Growth |
|
-9.49% |
-96.09% |
1,324.01% |
98.31% |
-10.38% |
-64.51% |
160.29% |
36.78% |
-23.89% |
-47.01% |
4.71% |
Net Income Q/Q Growth |
|
-9.49% |
-96.09% |
1,324.01% |
98.31% |
-10.38% |
-64.51% |
160.29% |
36.78% |
-23.89% |
-47.01% |
4.71% |
EPS Q/Q Growth |
|
-10.34% |
0.00% |
0.00% |
107.14% |
-10.34% |
-69.23% |
175.00% |
40.91% |
-25.81% |
-43.48% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
6.93% |
-21.28% |
-45.73% |
129.97% |
10.71% |
-26.38% |
-43.59% |
132.93% |
0.70% |
-25.73% |
-48.39% |
Free Cash Flow Firm Q/Q Growth |
|
54.35% |
350.93% |
70.76% |
23.23% |
-10.22% |
-257.37% |
-61.77% |
-8.57% |
14.80% |
93.82% |
1,081.82% |
Invested Capital Q/Q Growth |
|
-0.50% |
-0.58% |
0.57% |
-0.07% |
-0.44% |
3.26% |
2.97% |
0.72% |
-1.47% |
-1.27% |
0.23% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
30.80% |
16.20% |
25.41% |
30.84% |
29.12% |
21.40% |
29.12% |
31.20% |
27.62% |
23.31% |
23.97% |
EBIT Margin |
|
17.64% |
0.85% |
10.67% |
18.12% |
16.42% |
6.73% |
15.64% |
18.99% |
14.92% |
8.98% |
9.50% |
Profit (Net Income) Margin |
|
17.25% |
0.77% |
10.57% |
18.05% |
16.33% |
6.65% |
15.56% |
18.93% |
14.85% |
8.91% |
9.43% |
Tax Burden Percent |
|
97.80% |
91.02% |
99.04% |
99.63% |
99.47% |
98.76% |
99.53% |
99.71% |
99.57% |
99.22% |
99.23% |
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 |
|
2.20% |
8.98% |
0.96% |
0.37% |
0.53% |
1.24% |
0.47% |
0.29% |
0.43% |
0.78% |
0.77% |
Return on Invested Capital (ROIC) |
|
4.53% |
0.21% |
2.97% |
5.18% |
4.77% |
1.93% |
4.57% |
5.65% |
4.54% |
2.74% |
2.82% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.53% |
0.21% |
2.97% |
5.18% |
4.77% |
1.93% |
4.57% |
5.65% |
4.54% |
2.74% |
2.82% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.91% |
0.09% |
1.34% |
2.25% |
2.00% |
0.81% |
2.05% |
2.55% |
2.02% |
1.18% |
1.31% |
Return on Equity (ROE) |
|
6.44% |
0.30% |
4.31% |
7.43% |
6.76% |
2.75% |
6.62% |
8.20% |
6.56% |
3.93% |
4.13% |
Cash Return on Invested Capital (CROIC) |
|
1.75% |
4.08% |
4.39% |
4.07% |
4.02% |
0.58% |
-1.40% |
-2.02% |
-0.98% |
3.65% |
5.80% |
Operating Return on Assets (OROA) |
|
4.43% |
0.22% |
2.89% |
4.99% |
4.58% |
1.86% |
4.41% |
5.43% |
4.36% |
2.63% |
2.73% |
Return on Assets (ROA) |
|
4.33% |
0.20% |
2.86% |
4.98% |
4.55% |
1.84% |
4.38% |
5.42% |
4.34% |
2.61% |
2.71% |
Return on Common Equity (ROCE) |
|
6.44% |
0.30% |
4.31% |
7.43% |
6.76% |
2.75% |
6.62% |
8.20% |
6.56% |
3.93% |
4.13% |
Return on Equity Simple (ROE_SIMPLE) |
|
4.79% |
0.00% |
5.07% |
5.04% |
5.01% |
0.00% |
5.96% |
6.22% |
6.22% |
0.00% |
5.95% |
Net Operating Profit after Tax (NOPAT) |
|
59 |
2.31 |
33 |
65 |
59 |
21 |
54 |
74 |
56 |
30 |
31 |
NOPAT Margin |
|
17.25% |
0.77% |
10.57% |
18.05% |
16.33% |
6.65% |
15.56% |
18.93% |
14.85% |
8.91% |
9.43% |
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 |
|
56.30% |
60.48% |
59.45% |
55.45% |
56.86% |
61.24% |
56.80% |
55.38% |
58.06% |
61.09% |
60.34% |
Operating Expenses to Revenue |
|
82.36% |
99.15% |
89.33% |
81.88% |
83.58% |
93.27% |
84.36% |
81.01% |
85.08% |
91.02% |
90.50% |
Earnings before Interest and Taxes (EBIT) |
|
60 |
2.54 |
33 |
66 |
59 |
21 |
54 |
74 |
57 |
30 |
31 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
106 |
48 |
79 |
112 |
104 |
67 |
101 |
122 |
105 |
78 |
79 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.87 |
0.99 |
1.03 |
1.02 |
1.03 |
1.06 |
1.10 |
1.05 |
1.08 |
1.12 |
0.96 |
Price to Tangible Book Value (P/TBV) |
|
0.87 |
0.99 |
1.03 |
1.02 |
1.03 |
1.06 |
1.10 |
1.05 |
1.08 |
1.12 |
0.96 |
Price to Revenue (P/Rev) |
|
2.38 |
2.54 |
2.52 |
2.45 |
2.46 |
2.63 |
2.66 |
2.49 |
2.49 |
2.52 |
2.14 |
Price to Earnings (P/E) |
|
18.22 |
21.75 |
20.37 |
20.20 |
20.56 |
19.94 |
18.46 |
16.91 |
17.35 |
17.12 |
16.08 |
Dividend Yield |
|
3.15% |
4.94% |
5.76% |
6.46% |
6.72% |
6.21% |
5.99% |
6.64% |
6.50% |
6.61% |
7.88% |
Earnings Yield |
|
5.49% |
4.60% |
4.91% |
4.95% |
4.86% |
5.02% |
5.42% |
5.91% |
5.76% |
5.84% |
6.22% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.89 |
0.98 |
1.01 |
1.00 |
1.01 |
1.04 |
1.06 |
1.03 |
1.05 |
1.07 |
0.96 |
Enterprise Value to Revenue (EV/Rev) |
|
3.43 |
3.61 |
3.59 |
3.49 |
3.44 |
3.62 |
3.72 |
3.55 |
3.51 |
3.51 |
3.18 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
12.08 |
13.62 |
13.46 |
13.31 |
13.32 |
13.45 |
13.37 |
12.69 |
12.72 |
12.55 |
11.88 |
Enterprise Value to EBIT (EV/EBIT) |
|
25.96 |
30.48 |
28.63 |
28.35 |
28.57 |
27.25 |
25.71 |
24.02 |
24.36 |
23.68 |
23.73 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
26.27 |
30.89 |
29.01 |
28.73 |
28.77 |
27.42 |
25.84 |
24.14 |
24.48 |
23.78 |
23.84 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.88 |
12.14 |
12.16 |
11.86 |
11.51 |
12.20 |
12.77 |
12.19 |
12.33 |
12.56 |
11.40 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
51.69 |
24.02 |
22.99 |
24.60 |
24.97 |
182.56 |
0.00 |
0.00 |
0.00 |
29.56 |
16.40 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.41 |
0.43 |
0.45 |
0.44 |
0.43 |
0.41 |
0.45 |
0.46 |
0.46 |
0.45 |
0.48 |
Long-Term Debt to Equity |
|
0.41 |
0.43 |
0.45 |
0.44 |
0.43 |
0.41 |
0.45 |
0.46 |
0.46 |
0.45 |
0.48 |
Financial Leverage |
|
0.42 |
0.44 |
0.45 |
0.43 |
0.42 |
0.42 |
0.45 |
0.45 |
0.44 |
0.43 |
0.46 |
Leverage Ratio |
|
1.49 |
1.51 |
1.51 |
1.49 |
1.48 |
1.49 |
1.51 |
1.51 |
1.51 |
1.50 |
1.52 |
Compound Leverage Factor |
|
1.49 |
1.51 |
1.51 |
1.49 |
1.48 |
1.49 |
1.51 |
1.51 |
1.51 |
1.50 |
1.52 |
Debt to Total Capital |
|
28.84% |
30.06% |
31.02% |
30.64% |
30.20% |
29.21% |
31.04% |
31.56% |
31.29% |
31.06% |
32.34% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
28.84% |
30.06% |
31.02% |
30.64% |
30.20% |
29.21% |
31.04% |
31.56% |
31.29% |
31.06% |
32.34% |
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 |
|
71.16% |
69.94% |
68.98% |
69.36% |
69.80% |
70.79% |
68.96% |
68.44% |
68.71% |
68.94% |
67.66% |
Debt to EBITDA |
|
3.89 |
4.16 |
4.12 |
4.06 |
4.00 |
3.79 |
3.91 |
3.90 |
3.81 |
3.63 |
4.00 |
Net Debt to EBITDA |
|
3.70 |
4.03 |
4.01 |
3.95 |
3.80 |
3.67 |
3.82 |
3.80 |
3.71 |
3.52 |
3.87 |
Long-Term Debt to EBITDA |
|
3.89 |
4.16 |
4.12 |
4.06 |
4.00 |
3.79 |
3.91 |
3.90 |
3.81 |
3.63 |
4.00 |
Debt to NOPAT |
|
8.47 |
9.44 |
8.88 |
8.76 |
8.64 |
7.73 |
7.56 |
7.42 |
7.32 |
6.87 |
8.03 |
Net Debt to NOPAT |
|
8.05 |
9.13 |
8.63 |
8.53 |
8.20 |
7.48 |
7.38 |
7.23 |
7.13 |
6.67 |
7.77 |
Long-Term Debt to NOPAT |
|
8.47 |
9.44 |
8.88 |
8.76 |
8.64 |
7.73 |
7.56 |
7.42 |
7.32 |
6.87 |
8.03 |
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) |
|
-17 |
44 |
75 |
92 |
83 |
-130 |
-210 |
-228 |
-195 |
-12 |
118 |
Operating Cash Flow to CapEx |
|
1,221.89% |
389.47% |
216.29% |
1,062.69% |
923.44% |
426.22% |
174.61% |
929.35% |
879.22% |
458.53% |
180.07% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.25 |
0.26 |
0.27 |
0.28 |
0.28 |
0.28 |
0.28 |
0.29 |
0.29 |
0.29 |
0.29 |
Fixed Asset Turnover |
|
0.26 |
0.27 |
0.28 |
0.29 |
0.29 |
0.29 |
0.29 |
0.30 |
0.30 |
0.30 |
0.30 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
4,571 |
4,545 |
4,571 |
4,567 |
4,547 |
4,695 |
4,835 |
4,870 |
4,798 |
4,737 |
4,748 |
Invested Capital Turnover |
|
0.26 |
0.27 |
0.28 |
0.29 |
0.29 |
0.29 |
0.29 |
0.30 |
0.31 |
0.31 |
0.30 |
Increase / (Decrease) in Invested Capital |
|
77 |
-41 |
-42 |
-27 |
-24 |
151 |
264 |
302 |
251 |
42 |
-87 |
Enterprise Value (EV) |
|
4,091 |
4,473 |
4,633 |
4,587 |
4,575 |
4,867 |
5,133 |
5,004 |
5,019 |
5,091 |
4,560 |
Market Capitalization |
|
2,837 |
3,150 |
3,254 |
3,226 |
3,270 |
3,539 |
3,667 |
3,505 |
3,556 |
3,664 |
3,075 |
Book Value per Share |
|
$14.21 |
$13.89 |
$13.79 |
$13.83 |
$13.87 |
$14.53 |
$13.75 |
$13.75 |
$13.69 |
$13.61 |
$13.40 |
Tangible Book Value per Share |
|
$14.21 |
$13.89 |
$13.79 |
$13.83 |
$13.87 |
$14.53 |
$13.75 |
$13.75 |
$13.69 |
$13.61 |
$13.40 |
Total Capital |
|
4,571 |
4,545 |
4,571 |
4,567 |
4,547 |
4,695 |
4,835 |
4,870 |
4,798 |
4,737 |
4,748 |
Total Debt |
|
1,318 |
1,366 |
1,418 |
1,399 |
1,373 |
1,371 |
1,501 |
1,537 |
1,501 |
1,471 |
1,535 |
Total Long-Term Debt |
|
1,318 |
1,366 |
1,418 |
1,399 |
1,373 |
1,371 |
1,501 |
1,537 |
1,501 |
1,471 |
1,535 |
Net Debt |
|
1,254 |
1,323 |
1,379 |
1,361 |
1,304 |
1,328 |
1,466 |
1,498 |
1,462 |
1,427 |
1,485 |
Capital Expenditures (CapEx) |
|
9.90 |
24 |
24 |
11 |
14 |
23 |
31 |
14 |
15 |
21 |
27 |
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) |
|
1,318 |
1,366 |
1,418 |
1,399 |
1,373 |
1,371 |
1,501 |
1,537 |
1,501 |
1,471 |
1,535 |
Total Depreciation and Amortization (D&A) |
|
45 |
46 |
46 |
46 |
45 |
46 |
47 |
48 |
48 |
48 |
48 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.26 |
$0.00 |
$0.14 |
$0.29 |
$0.26 |
$0.08 |
$0.22 |
$0.31 |
$0.23 |
$0.13 |
$0.13 |
Adjusted Weighted Average Basic Shares Outstanding |
|
228.99M |
228.95M |
229.40M |
229.04M |
228.88M |
229.33M |
242.41M |
242.17M |
240.50M |
241.26M |
240.07M |
Adjusted Diluted Earnings per Share |
|
$0.26 |
$0.00 |
$0.14 |
$0.29 |
$0.26 |
$0.08 |
$0.22 |
$0.31 |
$0.23 |
$0.13 |
$0.13 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
228.99M |
228.95M |
229.40M |
229.04M |
228.88M |
229.33M |
242.41M |
242.17M |
240.50M |
241.26M |
240.07M |
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 |
|
228.75M |
228.66M |
229.01M |
228.80M |
228.81M |
241.53M |
242.35M |
240.74M |
239.93M |
239.77M |
237.91M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
59 |
26 |
33 |
65 |
59 |
26 |
54 |
74 |
59 |
30 |
31 |
Normalized NOPAT Margin |
|
17.25% |
8.74% |
10.57% |
18.05% |
16.33% |
8.43% |
15.56% |
18.93% |
15.61% |
8.96% |
9.43% |
Pre Tax Income Margin |
|
17.64% |
0.85% |
10.67% |
18.12% |
16.42% |
6.73% |
15.64% |
18.99% |
14.92% |
8.98% |
9.50% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
57.21% |
96.31% |
124.69% |
137.65% |
148.26% |
134.25% |
118.34% |
114.93% |
117.58% |
113.85% |
127.16% |
Augmented Payout Ratio |
|
58.18% |
98.16% |
128.59% |
143.51% |
153.32% |
138.13% |
120.01% |
122.42% |
134.48% |
130.04% |
159.04% |
Key Financial Trends
Apple Hospitality REIT (NYSE: APLE) has demonstrated steady financial performance over the last four years, with consistent revenue and a stable dividend payout. Here are the key takeaways from its recent quarterly financial statements and historical trends:
- For Q1 2025, the company reported a net income attributable to common shareholders of $31.2 million, maintaining a stable earnings per share (EPS) of $0.13, consistent with the prior quarters in 2024.
- Total revenue remained stable at about $331 million in Q1 2025, showing resilience despite periodic fluctuations in other income components.
- Cash dividends per common share in Q1 2025 were maintained at $0.29, consistent with recent quarters, indicating a steady commitment to shareholder returns.
- Operating cash flow for Q1 2025 was $49.1 million, which provides a healthy level of cash generated from core business operations.
- The company has maintained a strong asset base, with total assets around $4.95 billion at the end of Q1 2025, supported by premises and equipment worth approximately $4.78 billion.
- The balance sheet shows long-term debt of about $1.54 billion as of Q1 2025, which has increased moderately over the past 12 months but remains manageable relative to total assets.
- Net occupancy and equipment expenses have consistently hovered near $200 million quarterly, reflecting the ongoing costs associated with property maintenance and operations.
- Impairment charges have been intermittently reported in prior periods (notably Q4 2022 and parts of 2023), although recently have tapered off to zero, indicating past asset write-downs but no immediate ongoing impairments.
- Net cash used for investing activities in Q1 2025 was $7.1 million, reflecting capital expenditures and acquisitions that have been consistent but significant over time, implying ongoing capital intensity.
- The company’s financing activities often show significant repayment of debt alongside dividend payments and equity repurchases, leading to net cash outflows; in Q1 2025 net financing cash flow was an outflow of $36 million, indicating active balance sheet management that could pressure liquidity.
Trend Summary: Apple Hospitality REIT has sustained relatively flat revenue and earnings through 2023 and early 2025, with EPS remaining around the $0.13-$0.31 range quarterly depending on the period. Dividend payments per share have steadily increased from $0.17 in 2022 Q3 to $0.29 in early 2025, enhancing shareholder income. Operating cash flows are positive and sufficient to cover dividend payments, although with heavy investing and financing cash outflows. The balance sheet displays steady growth in assets and a moderate, controlled rise in long-term debt.
Overall, Apple Hospitality REIT’s financials portray a stable real estate investment trust maintaining its dividend and earnings with managed debt levels and consistent property investment. Investors should watch for any resumption of impairment charges or rising debt costs that might pressure profitability or dividend sustainability in the future.
09/18/25 08:04 AM ETAI Generated. May Contain Errors.