Annual Income Statements for Apollo Commercial Real Estate Finance
This table shows Apollo Commercial Real Estate Finance's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Apollo Commercial Real Estate Finance
This table shows Apollo Commercial Real Estate Finance's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-7.06 |
46 |
-86 |
43 |
43 |
-108 |
33 |
-95 |
38 |
23 |
18 |
Consolidated Net Income / (Loss) |
|
-3.99 |
49 |
-83 |
46 |
47 |
-105 |
36 |
-92 |
41 |
26 |
21 |
Net Income / (Loss) Continuing Operations |
|
-3.99 |
49 |
-83 |
46 |
47 |
-103 |
36 |
-92 |
41 |
26 |
21 |
Total Pre-Tax Income |
|
-3.99 |
49 |
-83 |
47 |
46 |
-104 |
36 |
-91 |
41 |
26 |
21 |
Total Revenue |
|
32 |
88 |
-44 |
78 |
145 |
86 |
77 |
-54 |
77 |
69 |
59 |
Net Interest Income / (Expense) |
|
67 |
71 |
63 |
60 |
58 |
57 |
52 |
47 |
44 |
39 |
43 |
Total Interest Income |
|
-107 |
176 |
179 |
60 |
-163 |
57 |
52 |
47 |
-213 |
39 |
43 |
Loans and Leases Interest Income |
|
152 |
166 |
174 |
180 |
180 |
184 |
179 |
180 |
156 |
144 |
167 |
Investment Securities Interest Income |
|
12 |
9.71 |
5.11 |
1.60 |
0.86 |
0.85 |
0.84 |
1.21 |
0.64 |
0.56 |
0.56 |
Other Interest Income |
|
- |
- |
- |
-122 |
- |
-128 |
-128 |
-134 |
- |
-105 |
-124 |
Total Interest Expense |
|
-174 |
105 |
116 |
0.00 |
-221 |
0.00 |
0.00 |
0.00 |
-256 |
0.00 |
0.00 |
Total Non-Interest Income |
|
-35 |
17 |
-107 |
18 |
87 |
29 |
25 |
-101 |
34 |
29 |
16 |
Other Service Charges |
|
2.14 |
0.73 |
2.34 |
1.47 |
0.08 |
0.57 |
0.64 |
1.57 |
1.71 |
1.19 |
1.23 |
Net Realized & Unrealized Capital Gains on Investments |
|
4.73 |
-0.02 |
-139 |
-4.72 |
61 |
4.19 |
-5.15 |
-127 |
5.15 |
1.54 |
-13 |
Other Non-Interest Income |
|
-42 |
16 |
29 |
21 |
26 |
25 |
29 |
25 |
27 |
26 |
28 |
Total Non-Interest Expense |
|
17 |
35 |
39 |
37 |
38 |
41 |
41 |
39 |
38 |
38 |
39 |
Other Operating Expenses |
|
17 |
31 |
37 |
36 |
37 |
37 |
38 |
36 |
36 |
36 |
36 |
Depreciation Expense |
|
- |
3.99 |
2.20 |
1.02 |
1.04 |
4.66 |
2.29 |
2.34 |
2.38 |
2.46 |
2.53 |
Income Tax Expense |
|
- |
0.00 |
0.00 |
0.52 |
-0.08 |
0.11 |
0.10 |
0.07 |
0.11 |
0.12 |
0.12 |
Preferred Stock Dividends Declared |
|
3.07 |
3.07 |
3.07 |
3.07 |
3.07 |
3.07 |
3.07 |
3.07 |
3.07 |
3.07 |
3.07 |
Basic Earnings per Share |
|
($0.06) |
$0.32 |
($0.62) |
$0.30 |
$0.29 |
($0.76) |
$0.23 |
($0.69) |
$0.25 |
$0.16 |
$0.12 |
Weighted Average Basic Shares Outstanding |
|
140.53M |
141.07M |
141.34M |
141.35M |
141.28M |
141.87M |
140.44M |
138.25M |
139.67M |
138.64M |
138.94M |
Diluted Earnings per Share |
|
$0.03 |
$0.32 |
($0.62) |
$0.30 |
$0.29 |
($0.76) |
$0.23 |
($0.69) |
$0.25 |
$0.16 |
$0.12 |
Weighted Average Diluted Shares Outstanding |
|
165.50M |
155.48M |
141.34M |
141.35M |
141.28M |
141.87M |
140.61M |
138.25M |
139.67M |
138.99M |
139.21M |
Weighted Average Basic & Diluted Shares Outstanding |
|
141.27M |
141.34M |
141.35M |
141.36M |
142.10M |
142.16M |
138.35M |
138.17M |
138.87M |
138.94M |
138.94M |
Cash Dividends to Common per Share |
|
$0.35 |
$0.35 |
$0.35 |
$0.35 |
$0.35 |
$0.35 |
$0.35 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
Annual Cash Flow Statements for Apollo Commercial Real Estate Finance
This table details how cash moves in and out of Apollo Commercial Real Estate Finance's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
21 |
27 |
166 |
-186 |
32 |
342 |
-127 |
18 |
-119 |
4.02 |
89 |
Net Cash From Operating Activities |
|
67 |
88 |
124 |
155 |
266 |
273 |
164 |
199 |
268 |
274 |
200 |
Net Cash From Continuing Operating Activities |
|
67 |
88 |
124 |
155 |
266 |
273 |
164 |
199 |
262 |
279 |
200 |
Net Income / (Loss) Continuing Operations |
|
83 |
103 |
158 |
193 |
220 |
230 |
18 |
224 |
265 |
58 |
-120 |
Consolidated Net Income / (Loss) |
|
83 |
103 |
158 |
193 |
220 |
230 |
18 |
224 |
265 |
58 |
-120 |
Depreciation Expense |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
2.65 |
0.70 |
8.25 |
12 |
Amortization Expense |
|
-2.24 |
-8.22 |
-6.07 |
-41 |
-53 |
-70 |
-49 |
-56 |
-39 |
-15 |
-13 |
Non-Cash Adjustments to Reconcile Net Income |
|
-3.32 |
20 |
-16 |
12 |
41 |
75 |
76 |
22 |
-21 |
169 |
227 |
Changes in Operating Assets and Liabilities, net |
|
-10 |
-27 |
-27 |
-14 |
38 |
18 |
-7.20 |
6.89 |
56 |
58 |
94 |
Net Cash From Investing Activities |
|
-887 |
-791 |
1,067 |
-721 |
-999 |
-1,435 |
-216 |
-1,357 |
-1,339 |
68 |
577 |
Net Cash From Continuing Investing Activities |
|
-516 |
-791 |
-631 |
-721 |
-999 |
-1,435 |
-216 |
-1,357 |
-1,339 |
68 |
577 |
Purchase of Investment Securities |
|
-847 |
-1,351 |
-1,138 |
-1,836 |
-2,351 |
-3,084 |
-891 |
-2,909 |
-33 |
-73 |
-1,468 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
40 |
Sale and/or Maturity of Investments |
|
331 |
540 |
506 |
1,091 |
1,352 |
2,035 |
675 |
1,903 |
2,201 |
1,183 |
2,550 |
Other Investing Activities, net |
|
0.00 |
- |
- |
- |
- |
-386 |
- |
-351 |
-3,507 |
-1,042 |
-544 |
Net Cash From Financing Activities |
|
840 |
730 |
-1,025 |
380 |
765 |
1,504 |
-75 |
1,175 |
958 |
-343 |
-689 |
Net Cash From Continuing Financing Activities |
|
849 |
730 |
-1,025 |
380 |
765 |
1,504 |
-75 |
1,175 |
958 |
-343 |
-689 |
Issuance of Debt |
|
346 |
0.00 |
0.00 |
343 |
227 |
497 |
34 |
797 |
2,836 |
807 |
1,998 |
Repayment of Debt |
|
0.00 |
-1.25 |
-4.37 |
-85 |
-56 |
-2.50 |
-5.00 |
-150 |
-1,807 |
-917 |
-2,593 |
Repurchase of Common Equity |
|
0.00 |
-1.74 |
- |
- |
0.00 |
0.00 |
-128 |
- |
0.00 |
0.00 |
-41 |
Payment of Dividends |
|
-75 |
-108 |
-160 |
-220 |
-255 |
-291 |
-251 |
-213 |
-213 |
-214 |
-198 |
Other Financing Activities, Net |
|
420 |
300 |
-1,038 |
179 |
573 |
1,158 |
275 |
741 |
141 |
-19 |
144 |
Cash Interest Paid |
|
18 |
43 |
53 |
56 |
98 |
133 |
130 |
138 |
246 |
444 |
495 |
Cash Income Taxes Paid |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.80 |
0.03 |
Quarterly Cash Flow Statements for Apollo Commercial Real Estate Finance
This table details how cash moves in and out of Apollo Commercial Real Estate Finance's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
-104 |
104 |
-23 |
4.22 |
-82 |
-65 |
12 |
19 |
123 |
-152 |
10.00 |
Net Cash From Operating Activities |
|
43 |
110 |
49 |
83 |
31 |
53 |
50 |
47 |
50 |
39 |
63 |
Net Cash From Continuing Operating Activities |
|
37 |
110 |
49 |
83 |
36 |
53 |
50 |
47 |
50 |
39 |
63 |
Net Income / (Loss) Continuing Operations |
|
-3.99 |
49 |
-83 |
46 |
47 |
-105 |
36 |
-92 |
41 |
26 |
21 |
Consolidated Net Income / (Loss) |
|
-3.99 |
49 |
-83 |
46 |
47 |
-105 |
36 |
-92 |
41 |
26 |
21 |
Depreciation Expense |
|
- |
3.99 |
2.20 |
1.02 |
1.04 |
4.66 |
2.29 |
2.34 |
2.38 |
2.46 |
2.53 |
Amortization Expense |
|
-7.69 |
-6.21 |
-2.61 |
-4.50 |
-1.56 |
-2.69 |
-2.22 |
-3.71 |
-3.93 |
-1.86 |
-1.72 |
Non-Cash Adjustments to Reconcile Net Income |
|
42 |
48 |
88 |
21 |
12 |
7.89 |
4.23 |
134 |
81 |
9.44 |
5.69 |
Changes in Operating Assets and Liabilities, net |
|
-31 |
11 |
-16 |
85 |
-22 |
148 |
-0.09 |
164 |
-70 |
-0.72 |
40 |
Net Cash From Investing Activities |
|
184 |
87 |
23 |
115 |
-157 |
-167 |
-49 |
206 |
586 |
-458 |
-798 |
Net Cash From Continuing Investing Activities |
|
184 |
87 |
23 |
115 |
-157 |
-167 |
-49 |
206 |
586 |
-458 |
-798 |
Purchase of Investment Securities |
|
3,235 |
-360 |
-96 |
150 |
233 |
-52 |
-652 |
-107 |
-350 |
-502 |
441 |
Sale and/or Maturity of Investments |
|
457 |
447 |
188 |
191 |
358 |
173 |
577 |
833 |
947 |
145 |
615 |
Other Investing Activities, net |
|
- |
- |
- |
-235 |
-738 |
-288 |
- |
-554 |
-16 |
-100 |
-1,853 |
Net Cash From Financing Activities |
|
-326 |
-93 |
-95 |
-198 |
43 |
48 |
11 |
-235 |
-513 |
266 |
744 |
Net Cash From Continuing Financing Activities |
|
-326 |
-93 |
-95 |
-198 |
43 |
48 |
11 |
-235 |
-513 |
266 |
744 |
Issuance of Debt |
|
- |
- |
- |
33 |
451 |
549 |
- |
505 |
315 |
407 |
1,602 |
Repayment of Debt |
|
-1,456 |
-8.88 |
-382 |
-177 |
-349 |
-436 |
-1,033 |
-724 |
-834 |
-113 |
-832 |
Payment of Dividends |
|
-53 |
-54 |
-54 |
-54 |
-54 |
-54 |
-54 |
-52 |
-38 |
-38 |
-38 |
Other Financing Activities, Net |
|
-1,653 |
-30 |
17 |
-0.40 |
-5.06 |
-11 |
-43 |
39 |
44 |
11 |
13 |
Cash Interest Paid |
|
95 |
90 |
118 |
109 |
127 |
116 |
136 |
122 |
121 |
102 |
121 |
Cash Income Taxes Paid |
|
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
0.00 |
0.11 |
Annual Balance Sheets for Apollo Commercial Real Estate Finance
This table presents Apollo Commercial Real Estate Finance's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
1,845 |
2,713 |
3,483 |
4,089 |
5,096 |
6,888 |
6,940 |
8,417 |
9,568 |
9,297 |
8,412 |
Cash and Due from Banks |
|
41 |
67 |
201 |
78 |
110 |
452 |
325 |
343 |
222 |
225 |
317 |
Trading Account Securities |
|
698 |
3.33 |
483 |
0.00 |
24 |
- |
0.00 |
17 |
129 |
29 |
58 |
Loans and Leases, Net of Allowance |
|
1,020 |
0.00 |
0.00 |
3,680 |
0.00 |
0.00 |
6,497 |
0.00 |
0.00 |
0.00 |
7,104 |
Loans and Leases |
|
1,020 |
- |
- |
3,680 |
- |
- |
6,497 |
- |
- |
- |
7,104 |
Loans Held for Sale |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
41 |
Other Assets |
|
49 |
0.24 |
43 |
331 |
35 |
61 |
118 |
200 |
536 |
684 |
891 |
Total Liabilities & Shareholders' Equity |
|
1,845 |
2,713 |
3,483 |
4,089 |
5,096 |
6,888 |
6,940 |
8,417 |
9,568 |
9,297 |
8,412 |
Total Liabilities |
|
990 |
1,337 |
1,551 |
2,000 |
2,586 |
4,258 |
4,669 |
6,122 |
7,214 |
7,088 |
6,537 |
Short-Term Debt |
|
622 |
918 |
1,140 |
1,336 |
1,880 |
- |
31 |
- |
- |
- |
0.00 |
Long-Term Debt |
|
339 |
248 |
335 |
585 |
592 |
4,138 |
4,554 |
6,019 |
6,977 |
6,958 |
6,390 |
Other Long-Term Liabilities |
|
29 |
- |
69 |
71 |
105 |
120 |
75 |
103 |
237 |
130 |
147 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
855 |
1,375 |
1,932 |
2,088 |
2,510 |
2,630 |
2,271 |
2,295 |
2,355 |
2,209 |
1,874 |
Total Preferred & Common Equity |
|
855 |
1,375 |
1,932 |
2,088 |
2,510 |
2,630 |
2,271 |
2,295 |
2,355 |
2,209 |
1,874 |
Preferred Stock |
|
0.04 |
0.12 |
- |
- |
0.14 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
Total Common Equity |
|
855 |
1,378 |
1,932 |
2,088 |
2,510 |
2,630 |
2,270 |
2,295 |
2,354 |
2,209 |
1,874 |
Common Stock |
|
869 |
1,411 |
1,984 |
2,171 |
2,640 |
2,827 |
2,709 |
2,722 |
2,718 |
2,729 |
2,697 |
Retained Earnings |
|
-10 |
-32 |
-48 |
-83 |
-130 |
-197 |
-439 |
-428 |
-364 |
-520 |
-823 |
Quarterly Balance Sheets for Apollo Commercial Real Estate Finance
This table presents Apollo Commercial Real Estate Finance's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
9,553 |
9,824 |
9,508 |
9,360 |
9,157 |
9,225 |
9,272 |
9,098 |
8,784 |
9,817 |
Cash and Due from Banks |
|
242 |
319 |
332 |
308 |
308 |
161 |
175 |
194 |
166 |
178 |
Trading Account Securities |
|
140 |
249 |
89 |
64 |
94 |
47 |
48 |
0.58 |
16 |
0.17 |
Loans and Leases, Net of Allowance |
|
8,937 |
0.00 |
0.00 |
8,295 |
0.00 |
0.00 |
0.00 |
0.00 |
7,687 |
8,625 |
Loans and Leases |
|
8,937 |
- |
- |
8,295 |
- |
- |
- |
- |
7,687 |
8,625 |
Loans Held for Sale |
|
- |
- |
- |
- |
- |
135 |
0.00 |
- |
41 |
40 |
Other Assets |
|
234 |
524 |
616 |
693 |
781 |
731 |
756 |
1,073 |
873 |
974 |
Total Liabilities & Shareholders' Equity |
|
9,553 |
9,824 |
9,508 |
9,360 |
9,157 |
9,225 |
9,272 |
9,098 |
8,784 |
9,817 |
Total Liabilities |
|
7,280 |
7,416 |
7,161 |
7,145 |
6,945 |
7,178 |
7,275 |
7,230 |
6,924 |
7,971 |
Short-Term Debt |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
58 |
Long-Term Debt |
|
7,050 |
7,038 |
6,967 |
6,971 |
6,733 |
7,013 |
7,117 |
7,044 |
6,815 |
7,816 |
Other Long-Term Liabilities |
|
220 |
378 |
193 |
165 |
212 |
165 |
158 |
185 |
109 |
97 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,273 |
2,408 |
2,348 |
2,215 |
2,212 |
2,047 |
1,997 |
1,868 |
1,861 |
1,846 |
Total Preferred & Common Equity |
|
2,273 |
2,408 |
2,348 |
2,215 |
2,212 |
2,047 |
1,997 |
1,868 |
1,861 |
1,846 |
Preferred Stock |
|
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
0.07 |
Total Common Equity |
|
2,273 |
2,408 |
2,347 |
2,215 |
2,212 |
2,047 |
1,997 |
1,868 |
1,861 |
1,846 |
Common Stock |
|
2,709 |
2,714 |
2,716 |
2,720 |
2,725 |
2,726 |
2,692 |
2,693 |
2,696 |
2,699 |
Retained Earnings |
|
-436 |
-306 |
-368 |
-505 |
-513 |
-678 |
-695 |
-825 |
-835 |
-853 |
Annual Metrics And Ratios for Apollo Commercial Real Estate Finance
This table displays calculated financial ratios and metrics derived from Apollo Commercial Real Estate Finance's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
44.17% |
24.65% |
75.80% |
-2.37% |
37.39% |
6.11% |
-20.69% |
11.63% |
32.24% |
-27.73% |
-26.58% |
EBITDA Growth |
|
69.33% |
13.54% |
65.88% |
-22.77% |
42.26% |
-3.82% |
-94.56% |
1,848.40% |
33.29% |
-77.12% |
-331.30% |
EBIT Growth |
|
57.94% |
20.38% |
58.30% |
0.47% |
38.61% |
4.63% |
-74.97% |
287.89% |
18.66% |
-77.92% |
-303.59% |
NOPAT Growth |
|
57.94% |
20.38% |
58.30% |
0.47% |
38.61% |
4.63% |
-74.97% |
287.89% |
18.66% |
-78.08% |
-243.60% |
Net Income Growth |
|
57.64% |
24.80% |
52.90% |
22.27% |
13.96% |
4.63% |
-92.02% |
1,116.28% |
18.66% |
-78.08% |
-305.82% |
EPS Growth |
|
36.51% |
-10.47% |
12.99% |
-11.49% |
-3.90% |
-5.41% |
-99.29% |
14,500.00% |
15.07% |
-82.74% |
-434.48% |
Operating Cash Flow Growth |
|
45.79% |
31.45% |
40.58% |
25.01% |
71.73% |
2.81% |
-40.00% |
21.54% |
34.27% |
2.30% |
-26.88% |
Free Cash Flow Firm Growth |
|
-1,304.56% |
26.28% |
-13.00% |
37.23% |
-69.38% |
-107.10% |
98.10% |
-4,071.57% |
39.12% |
129.60% |
267.87% |
Invested Capital Growth |
|
105.26% |
39.94% |
34.03% |
17.69% |
24.24% |
35.88% |
1.29% |
21.28% |
12.23% |
-1.76% |
-9.84% |
Revenue Q/Q Growth |
|
6.54% |
4.47% |
20.29% |
-17.66% |
24.42% |
15.14% |
-33.98% |
36.60% |
-9.16% |
73.62% |
-25.74% |
EBITDA Q/Q Growth |
|
9.61% |
-0.03% |
15.95% |
-54.49% |
197.39% |
4.57% |
-96.28% |
1,835.55% |
-17.15% |
341.69% |
-214.20% |
EBIT Q/Q Growth |
|
8.13% |
2.20% |
14.55% |
-41.36% |
76.85% |
3.63% |
-80.47% |
394.78% |
-13.78% |
129.19% |
-213.51% |
NOPAT Q/Q Growth |
|
8.13% |
2.20% |
28.53% |
-40.26% |
40.52% |
23.02% |
-80.47% |
3,718.81% |
-13.41% |
616.11% |
-5.02% |
Net Income Q/Q Growth |
|
8.07% |
5.30% |
25.21% |
-8.41% |
5.60% |
8.95% |
-65.71% |
0.19% |
-13.41% |
664.83% |
-5.18% |
EPS Q/Q Growth |
|
2.99% |
-7.78% |
27.94% |
-18.95% |
0.00% |
10.24% |
-96.00% |
6.57% |
-13.40% |
866.67% |
-4.30% |
Operating Cash Flow Q/Q Growth |
|
27.46% |
-0.59% |
17.11% |
-1.75% |
1.31% |
17.29% |
-17.22% |
-7.65% |
3.11% |
-4.11% |
10.54% |
Free Cash Flow Firm Q/Q Growth |
|
-30.01% |
0.75% |
-11.15% |
5.10% |
13.49% |
-32.93% |
89.95% |
-58.51% |
50.56% |
-56.29% |
1,814.10% |
Invested Capital Q/Q Growth |
|
10.80% |
7.37% |
8.97% |
3.88% |
1.96% |
8.40% |
0.32% |
9.13% |
-1.21% |
2.49% |
-7.27% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
79.85% |
72.73% |
68.63% |
54.29% |
56.22% |
50.96% |
3.50% |
61.07% |
61.56% |
19.49% |
-61.39% |
EBIT Margin |
|
82.07% |
79.26% |
71.37% |
73.45% |
74.10% |
73.07% |
23.07% |
80.15% |
71.93% |
21.98% |
-60.94% |
Profit (Net Income) Margin |
|
81.91% |
82.01% |
71.33% |
89.33% |
74.10% |
73.07% |
7.36% |
80.15% |
71.93% |
21.81% |
-61.14% |
Tax Burden Percent |
|
99.81% |
103.47% |
99.94% |
98.55% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.25% |
100.33% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
123.42% |
100.00% |
100.00% |
31.89% |
100.00% |
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% |
0.75% |
0.00% |
Return on Invested Capital (ROIC) |
|
6.14% |
4.58% |
5.31% |
4.28% |
4.89% |
3.92% |
0.85% |
2.95% |
3.01% |
0.63% |
-0.96% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.11% |
4.90% |
5.30% |
6.30% |
4.89% |
3.92% |
-0.05% |
2.95% |
3.01% |
0.63% |
-1.50% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.62% |
4.68% |
4.24% |
5.32% |
4.68% |
5.04% |
-0.10% |
6.85% |
8.40% |
1.92% |
-4.90% |
Return on Equity (ROE) |
|
10.76% |
9.26% |
9.55% |
9.60% |
9.57% |
8.96% |
0.75% |
9.79% |
11.41% |
2.55% |
-5.86% |
Cash Return on Invested Capital (CROIC) |
|
-62.83% |
-28.71% |
-23.77% |
-11.97% |
-16.72% |
-26.50% |
-0.43% |
-16.28% |
-8.52% |
2.41% |
9.39% |
Operating Return on Assets (OROA) |
|
6.02% |
4.38% |
5.10% |
4.19% |
4.79% |
3.84% |
0.83% |
2.91% |
2.95% |
0.62% |
-1.35% |
Return on Assets (ROA) |
|
6.01% |
4.53% |
5.10% |
5.10% |
4.79% |
3.84% |
0.27% |
2.91% |
2.95% |
0.62% |
-1.35% |
Return on Common Equity (ROCE) |
|
10.76% |
9.27% |
9.55% |
9.60% |
9.57% |
8.96% |
0.75% |
9.79% |
11.41% |
2.55% |
-5.86% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.68% |
7.51% |
8.17% |
9.24% |
8.77% |
8.75% |
0.81% |
9.74% |
11.26% |
2.63% |
-6.38% |
Net Operating Profit after Tax (NOPAT) |
|
83 |
100 |
158 |
159 |
220 |
230 |
58 |
224 |
265 |
58 |
-83 |
NOPAT Margin |
|
82.07% |
79.26% |
71.37% |
73.45% |
74.10% |
73.07% |
23.07% |
80.15% |
71.93% |
21.81% |
-42.66% |
Net Nonoperating Expense Percent (NNEP) |
|
0.03% |
-0.33% |
0.01% |
-2.02% |
0.00% |
0.00% |
0.90% |
0.00% |
0.00% |
0.00% |
0.54% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
17.93% |
20.74% |
21.85% |
24.24% |
19.16% |
20.58% |
26.66% |
32.32% |
32.85% |
55.72% |
81.32% |
Earnings before Interest and Taxes (EBIT) |
|
83 |
100 |
158 |
159 |
220 |
230 |
58 |
224 |
265 |
59 |
-119 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
81 |
92 |
152 |
117 |
167 |
161 |
8.74 |
170 |
227 |
52 |
-120 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.30 |
0.31 |
0.29 |
0.44 |
0.45 |
0.60 |
0.45 |
0.58 |
0.50 |
0.66 |
0.64 |
Price to Tangible Book Value (P/TBV) |
|
0.30 |
0.31 |
0.29 |
0.44 |
0.45 |
0.60 |
0.45 |
0.58 |
0.50 |
0.66 |
0.64 |
Price to Revenue (P/Rev) |
|
2.56 |
3.43 |
2.54 |
4.22 |
3.84 |
5.03 |
4.11 |
4.76 |
3.18 |
5.50 |
6.12 |
Price to Earnings (P/E) |
|
3.43 |
4.73 |
4.40 |
5.84 |
5.91 |
7.48 |
212.24 |
6.30 |
4.63 |
31.98 |
0.00 |
Dividend Yield |
|
29.04% |
27.65% |
26.48% |
21.61% |
21.62% |
17.85% |
19.82% |
14.76% |
16.80% |
13.50% |
13.86% |
Earnings Yield |
|
29.18% |
21.14% |
22.71% |
17.14% |
16.91% |
13.37% |
0.47% |
15.86% |
21.59% |
3.13% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.63 |
0.60 |
0.52 |
0.69 |
0.70 |
0.78 |
0.77 |
0.84 |
0.85 |
0.89 |
0.88 |
Enterprise Value to Revenue (EV/Rev) |
|
11.37 |
12.16 |
8.01 |
12.75 |
11.79 |
16.73 |
21.16 |
25.12 |
21.50 |
30.77 |
37.15 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
14.24 |
16.72 |
11.67 |
23.49 |
20.98 |
32.82 |
604.75 |
41.12 |
34.92 |
157.87 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
13.86 |
15.35 |
11.22 |
17.36 |
15.91 |
22.89 |
91.74 |
31.33 |
29.89 |
139.99 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
13.86 |
15.35 |
11.22 |
17.36 |
15.91 |
22.89 |
91.74 |
31.33 |
29.89 |
141.05 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.14 |
17.38 |
14.31 |
17.79 |
13.16 |
19.27 |
32.22 |
35.13 |
29.61 |
29.94 |
36.30 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
36.84 |
8.88 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.12 |
0.85 |
0.76 |
0.92 |
0.98 |
1.57 |
2.02 |
2.62 |
2.96 |
3.15 |
3.41 |
Long-Term Debt to Equity |
|
0.40 |
0.18 |
0.17 |
0.28 |
0.24 |
1.57 |
2.01 |
2.62 |
2.96 |
3.15 |
3.41 |
Financial Leverage |
|
0.76 |
0.95 |
0.80 |
0.84 |
0.96 |
1.29 |
1.78 |
2.32 |
2.80 |
3.05 |
3.27 |
Leverage Ratio |
|
1.79 |
2.04 |
1.87 |
1.88 |
2.00 |
2.33 |
2.82 |
3.36 |
3.87 |
4.13 |
4.34 |
Compound Leverage Factor |
|
1.79 |
2.04 |
1.87 |
2.32 |
2.00 |
2.33 |
0.90 |
3.36 |
3.87 |
4.13 |
4.34 |
Debt to Total Capital |
|
52.93% |
45.89% |
43.29% |
47.92% |
49.62% |
61.14% |
66.88% |
72.40% |
74.77% |
75.91% |
77.32% |
Short-Term Debt to Total Capital |
|
34.25% |
36.13% |
33.45% |
33.33% |
37.73% |
0.00% |
0.46% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
18.68% |
9.76% |
9.83% |
14.59% |
11.88% |
61.14% |
66.42% |
72.40% |
74.77% |
75.91% |
77.32% |
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 |
|
47.07% |
54.23% |
56.71% |
52.08% |
50.38% |
38.86% |
33.12% |
27.60% |
25.23% |
24.09% |
22.68% |
Debt to EBITDA |
|
11.92 |
12.74 |
9.71 |
16.38 |
14.81 |
25.78 |
524.54 |
35.34 |
30.73 |
133.98 |
-53.20 |
Net Debt to EBITDA |
|
11.04 |
12.00 |
7.97 |
15.72 |
14.15 |
22.96 |
487.30 |
33.33 |
29.76 |
129.64 |
-50.55 |
Long-Term Debt to EBITDA |
|
4.21 |
2.71 |
2.21 |
4.99 |
3.55 |
25.78 |
520.97 |
35.34 |
30.73 |
133.98 |
-53.20 |
Debt to NOPAT |
|
11.60 |
11.69 |
9.34 |
12.11 |
11.23 |
17.98 |
79.57 |
26.93 |
26.30 |
119.71 |
-76.56 |
Net Debt to NOPAT |
|
10.75 |
11.01 |
7.67 |
11.62 |
10.74 |
16.01 |
73.92 |
25.40 |
25.47 |
115.83 |
-72.75 |
Long-Term Debt to NOPAT |
|
4.09 |
2.49 |
2.12 |
3.69 |
2.69 |
17.98 |
79.03 |
26.93 |
26.30 |
119.71 |
-76.56 |
Noncontrolling Interest Sharing Ratio |
|
-0.05% |
-0.14% |
-0.09% |
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-849 |
-626 |
-707 |
-444 |
-752 |
-1,557 |
-30 |
-1,235 |
-752 |
223 |
819 |
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 |
|
-31.98 |
-12.81 |
-11.09 |
-5.69 |
-6.56 |
-10.18 |
-0.20 |
-7.60 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
2.53 |
1.80 |
1.94 |
1.98 |
2.32 |
1.79 |
1.10 |
1.23 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.53 |
1.80 |
1.94 |
1.98 |
2.32 |
1.79 |
1.10 |
1.23 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.07 |
0.06 |
0.07 |
0.06 |
0.06 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.02 |
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 |
|
1,817 |
2,542 |
3,407 |
4,010 |
4,981 |
6,768 |
6,856 |
8,314 |
9,331 |
9,167 |
8,265 |
Invested Capital Turnover |
|
0.07 |
0.06 |
0.07 |
0.06 |
0.07 |
0.05 |
0.04 |
0.04 |
0.04 |
0.03 |
0.02 |
Increase / (Decrease) in Invested Capital |
|
932 |
725 |
865 |
603 |
972 |
1,787 |
87 |
1,459 |
1,017 |
-164 |
-902 |
Enterprise Value (EV) |
|
1,149 |
1,532 |
1,773 |
2,756 |
3,501 |
5,269 |
5,286 |
7,004 |
7,927 |
8,199 |
7,269 |
Market Capitalization |
|
258 |
432 |
562 |
912 |
1,139 |
1,583 |
1,027 |
1,327 |
1,172 |
1,466 |
1,197 |
Book Value per Share |
|
$18.25 |
$20.53 |
$23.90 |
$19.49 |
$18.75 |
$17.13 |
$16.18 |
$16.40 |
$16.75 |
$15.62 |
$13.57 |
Tangible Book Value per Share |
|
$18.25 |
$20.53 |
$23.90 |
$19.49 |
$18.75 |
$17.13 |
$16.18 |
$16.40 |
$16.75 |
$15.62 |
$13.57 |
Total Capital |
|
1,817 |
2,542 |
3,407 |
4,010 |
4,981 |
6,768 |
6,856 |
8,314 |
9,331 |
9,167 |
8,265 |
Total Debt |
|
961 |
1,167 |
1,475 |
1,921 |
2,472 |
4,138 |
4,585 |
6,019 |
6,977 |
6,958 |
6,390 |
Total Long-Term Debt |
|
339 |
248 |
335 |
585 |
592 |
4,138 |
4,554 |
6,019 |
6,977 |
6,958 |
6,390 |
Net Debt |
|
891 |
1,099 |
1,211 |
1,844 |
2,362 |
3,686 |
4,260 |
5,676 |
6,755 |
6,733 |
6,073 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-40 |
Net Nonoperating Expense (NNE) |
|
0.16 |
-3.46 |
0.10 |
-34 |
0.00 |
0.00 |
39 |
0.00 |
0.00 |
0.00 |
36 |
Net Nonoperating Obligations (NNO) |
|
961 |
1,167 |
1,475 |
1,921 |
2,472 |
4,138 |
4,585 |
6,019 |
6,977 |
6,958 |
6,390 |
Total Depreciation and Amortization (D&A) |
|
-2.24 |
-8.22 |
-6.07 |
-41 |
-53 |
-70 |
-49 |
-53 |
-38 |
-6.64 |
-0.88 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.72 |
$1.54 |
$1.74 |
$1.54 |
$1.52 |
$1.41 |
$0.01 |
$1.48 |
$1.77 |
$0.29 |
($0.97) |
Adjusted Weighted Average Basic Shares Outstanding |
|
43.46M |
58.67M |
72.37M |
99.86M |
124.15M |
146.88M |
148.00M |
139.87M |
140.53M |
141.28M |
139.67M |
Adjusted Diluted Earnings per Share |
|
$1.72 |
$1.54 |
$1.74 |
$1.54 |
$1.48 |
$1.40 |
$0.01 |
$1.46 |
$1.68 |
$0.29 |
($0.97) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
43.68M |
59.27M |
73.31M |
101.23M |
153.82M |
175.79M |
148.00M |
168.40M |
165.50M |
141.28M |
139.67M |
Adjusted Basic & Diluted Earnings per Share |
|
$1.72 |
$1.54 |
$1.74 |
$1.54 |
$0.00 |
$1.41 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
46.90M |
67.39M |
91.62M |
107.47M |
134.29M |
154.04M |
139.85M |
140.54M |
141.27M |
142.10M |
138.87M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
58 |
70 |
111 |
133 |
154 |
161 |
40 |
157 |
186 |
58 |
-83 |
Normalized NOPAT Margin |
|
57.45% |
55.48% |
49.96% |
61.67% |
51.87% |
51.15% |
16.15% |
56.24% |
50.35% |
21.81% |
-42.66% |
Pre Tax Income Margin |
|
82.07% |
79.26% |
71.37% |
90.65% |
74.10% |
73.07% |
7.36% |
80.15% |
71.93% |
21.98% |
-60.94% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.12 |
2.04 |
2.48 |
2.03 |
1.92 |
1.51 |
0.39 |
1.38 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
3.12 |
2.04 |
2.48 |
2.03 |
1.92 |
1.51 |
0.39 |
1.38 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
3.12 |
2.04 |
2.48 |
2.03 |
1.92 |
1.51 |
0.39 |
1.38 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
3.12 |
2.04 |
2.48 |
2.03 |
1.92 |
1.51 |
0.39 |
1.38 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
90.94% |
104.87% |
101.45% |
113.81% |
115.72% |
126.52% |
1,367.42% |
95.12% |
80.25% |
368.66% |
-165.69% |
Augmented Payout Ratio |
|
90.94% |
106.56% |
101.45% |
113.81% |
115.72% |
126.52% |
2,063.91% |
95.12% |
80.25% |
368.66% |
-199.80% |
Quarterly Metrics And Ratios for Apollo Commercial Real Estate Finance
This table displays calculated financial ratios and metrics derived from Apollo Commercial Real Estate Finance's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-53.64% |
44.59% |
-144.42% |
-55.73% |
351.59% |
-2.11% |
295.73% |
-169.07% |
-46.73% |
-20.26% |
-22.43% |
EBITDA Growth |
|
-138.50% |
945.85% |
-237.12% |
-75.30% |
917.48% |
-316.47% |
142.90% |
-315.42% |
-63.92% |
126.41% |
-39.74% |
EBIT Growth |
|
-114.53% |
221.01% |
-217.55% |
-74.74% |
2,095.09% |
-310.67% |
143.03% |
-296.37% |
-62.65% |
125.33% |
-41.88% |
NOPAT Growth |
|
-107.52% |
221.01% |
-182.28% |
-74.83% |
1,767.56% |
-249.41% |
161.30% |
-239.00% |
-12.65% |
135.56% |
-42.05% |
Net Income Growth |
|
-110.75% |
221.01% |
-217.55% |
-74.83% |
1,267.29% |
-313.68% |
142.91% |
-298.71% |
-12.65% |
124.87% |
-42.05% |
EPS Growth |
|
-89.66% |
300.00% |
-240.91% |
-73.45% |
866.67% |
-337.50% |
137.10% |
-330.00% |
-13.79% |
121.05% |
-47.83% |
Operating Cash Flow Growth |
|
23.40% |
122.01% |
-0.91% |
-33.61% |
-27.57% |
-52.07% |
1.85% |
-43.39% |
61.88% |
-25.60% |
25.83% |
Free Cash Flow Firm Growth |
|
28.24% |
62.68% |
105.65% |
133.27% |
120.68% |
131.52% |
35.11% |
-105.91% |
346.91% |
125.94% |
-646.02% |
Invested Capital Growth |
|
12.23% |
7.20% |
-1.48% |
-5.30% |
-1.76% |
-2.73% |
-0.78% |
-0.35% |
-9.84% |
-4.24% |
6.65% |
Revenue Q/Q Growth |
|
-81.74% |
173.27% |
-150.52% |
275.56% |
86.30% |
-40.76% |
1.83% |
-161.96% |
243.68% |
-11.34% |
-13.33% |
EBITDA Q/Q Growth |
|
-107.49% |
457.39% |
-279.47% |
151.43% |
147.79% |
-194.64% |
135.33% |
-358.27% |
141.51% |
-30.72% |
-18.85% |
EBIT Q/Q Growth |
|
-102.92% |
1,009.22% |
-270.50% |
155.86% |
130.39% |
-196.01% |
134.59% |
-354.93% |
143.82% |
-34.87% |
-20.12% |
NOPAT Q/Q Growth |
|
-101.52% |
1,852.70% |
-219.35% |
178.92% |
1.02% |
-257.04% |
148.96% |
-278.95% |
163.48% |
-36.06% |
-20.21% |
Net Income Q/Q Growth |
|
-102.18% |
1,326.89% |
-270.50% |
155.24% |
1.02% |
-324.59% |
134.24% |
-355.83% |
144.40% |
-36.06% |
-20.21% |
EPS Q/Q Growth |
|
-97.35% |
966.67% |
-293.75% |
148.39% |
-3.33% |
-362.07% |
130.26% |
-400.00% |
136.23% |
-36.00% |
-25.00% |
Operating Cash Flow Q/Q Growth |
|
-66.11% |
158.88% |
-55.25% |
69.13% |
-63.03% |
71.32% |
-4.91% |
-5.99% |
5.71% |
-21.26% |
60.81% |
Free Cash Flow Firm Q/Q Growth |
|
37.96% |
43.50% |
113.77% |
589.56% |
-61.44% |
-13.89% |
-41.00% |
-130.15% |
3,017.10% |
-56.47% |
-242.59% |
Invested Capital Q/Q Growth |
|
-1.21% |
-0.18% |
-1.39% |
-2.62% |
2.49% |
-1.17% |
0.60% |
-2.21% |
-7.27% |
4.97% |
12.04% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-40.65% |
53.17% |
0.00% |
55.33% |
73.59% |
-117.57% |
41.39% |
0.00% |
49.85% |
38.95% |
36.46% |
EBIT Margin |
|
-16.74% |
55.69% |
0.00% |
59.80% |
73.95% |
-119.86% |
41.31% |
0.00% |
51.84% |
38.08% |
35.10% |
Profit (Net Income) Margin |
|
-12.41% |
55.69% |
0.00% |
59.14% |
32.07% |
-121.57% |
41.20% |
0.00% |
52.58% |
37.91% |
34.90% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
98.89% |
100.16% |
100.11% |
99.72% |
100.07% |
99.72% |
99.56% |
99.44% |
Interest Burden Percent |
|
74.11% |
100.00% |
100.00% |
100.00% |
43.29% |
101.32% |
100.00% |
100.00% |
101.69% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
1.11% |
-0.16% |
0.00% |
0.28% |
0.00% |
0.28% |
0.44% |
0.56% |
Return on Invested Capital (ROIC) |
|
-0.36% |
2.45% |
0.00% |
0.99% |
0.92% |
-2.45% |
1.78% |
0.00% |
1.18% |
0.76% |
0.60% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.38% |
2.45% |
0.00% |
0.99% |
0.92% |
-2.90% |
1.78% |
0.00% |
1.18% |
0.76% |
0.60% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.07% |
7.14% |
0.00% |
2.94% |
2.82% |
-9.22% |
5.95% |
0.00% |
3.86% |
2.70% |
2.33% |
Return on Equity (ROE) |
|
-1.43% |
9.59% |
0.00% |
3.93% |
3.75% |
-11.67% |
7.73% |
0.00% |
5.04% |
3.46% |
2.93% |
Cash Return on Invested Capital (CROIC) |
|
-8.52% |
-3.63% |
3.05% |
5.54% |
2.41% |
2.05% |
1.04% |
-0.53% |
9.39% |
4.46% |
-6.46% |
Operating Return on Assets (OROA) |
|
-0.69% |
2.41% |
0.00% |
0.97% |
2.09% |
-3.39% |
1.75% |
0.00% |
1.15% |
0.75% |
0.59% |
Return on Assets (ROA) |
|
-0.51% |
2.41% |
0.00% |
0.96% |
0.91% |
-3.44% |
1.75% |
0.00% |
1.16% |
0.75% |
0.59% |
Return on Common Equity (ROCE) |
|
-1.43% |
9.59% |
0.00% |
3.93% |
3.75% |
-11.67% |
7.73% |
0.00% |
5.04% |
3.46% |
2.93% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
12.73% |
6.53% |
0.34% |
0.00% |
-4.66% |
1.20% |
-6.09% |
0.00% |
0.58% |
-0.23% |
Net Operating Profit after Tax (NOPAT) |
|
-2.79 |
49 |
-58 |
46 |
47 |
-73 |
36 |
-64 |
41 |
26 |
21 |
NOPAT Margin |
|
-8.68% |
55.69% |
0.00% |
59.14% |
32.07% |
-85.01% |
41.20% |
0.00% |
52.58% |
37.91% |
34.90% |
Net Nonoperating Expense Percent (NNEP) |
|
0.02% |
0.00% |
0.36% |
0.00% |
0.00% |
0.45% |
0.00% |
0.40% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
53.66% |
39.31% |
0.00% |
47.69% |
26.05% |
48.09% |
46.88% |
0.00% |
49.78% |
56.07% |
64.90% |
Earnings before Interest and Taxes (EBIT) |
|
-5.38 |
49 |
-83 |
47 |
107 |
-103 |
36 |
-91 |
40 |
26 |
21 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-13 |
47 |
-84 |
43 |
107 |
-101 |
36 |
-93 |
39 |
27 |
22 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.50 |
0.48 |
0.63 |
0.57 |
0.66 |
0.68 |
0.70 |
0.68 |
0.64 |
0.71 |
0.73 |
Price to Tangible Book Value (P/TBV) |
|
0.50 |
0.48 |
0.63 |
0.57 |
0.66 |
0.68 |
0.70 |
0.68 |
0.64 |
0.71 |
0.73 |
Price to Revenue (P/Rev) |
|
3.18 |
2.83 |
5.58 |
8.25 |
5.50 |
5.29 |
3.52 |
4.83 |
6.12 |
7.46 |
8.35 |
Price to Earnings (P/E) |
|
4.63 |
3.90 |
10.61 |
0.00 |
31.98 |
0.00 |
119.98 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
16.80% |
17.68% |
14.09% |
15.63% |
13.50% |
14.14% |
14.30% |
14.15% |
13.86% |
11.49% |
10.33% |
Earnings Yield |
|
21.59% |
25.62% |
9.42% |
0.00% |
3.13% |
0.00% |
0.83% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.85 |
0.83 |
0.88 |
0.86 |
0.89 |
0.91 |
0.91 |
0.91 |
0.88 |
0.92 |
0.93 |
Enterprise Value to Revenue (EV/Rev) |
|
21.50 |
19.59 |
32.07 |
50.11 |
30.77 |
31.18 |
21.09 |
30.82 |
37.15 |
44.76 |
56.14 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
34.92 |
28.80 |
86.36 |
654.13 |
157.87 |
0.00 |
35.28 |
77.21 |
0.00 |
1,041.46 |
1,649.24 |
Enterprise Value to EBIT (EV/EBIT) |
|
29.89 |
25.94 |
70.97 |
300.97 |
139.99 |
0.00 |
34.99 |
77.31 |
0.00 |
804.44 |
1,292.51 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
29.89 |
25.94 |
55.80 |
947.54 |
141.05 |
0.00 |
349.12 |
0.00 |
0.00 |
733.30 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
29.61 |
23.62 |
24.61 |
26.93 |
29.94 |
38.12 |
38.34 |
44.83 |
36.30 |
42.72 |
45.27 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
28.58 |
15.11 |
36.84 |
43.79 |
87.48 |
0.00 |
8.88 |
20.18 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.96 |
2.97 |
3.15 |
3.04 |
3.15 |
3.43 |
3.56 |
3.77 |
3.41 |
3.66 |
4.26 |
Long-Term Debt to Equity |
|
2.96 |
2.97 |
3.15 |
3.04 |
3.15 |
3.43 |
3.56 |
3.77 |
3.41 |
3.66 |
4.23 |
Financial Leverage |
|
2.80 |
2.92 |
3.12 |
2.98 |
3.05 |
3.18 |
3.34 |
3.38 |
3.27 |
3.54 |
3.90 |
Leverage Ratio |
|
3.87 |
3.99 |
4.21 |
4.11 |
4.13 |
4.26 |
4.42 |
4.47 |
4.34 |
4.61 |
4.97 |
Compound Leverage Factor |
|
2.87 |
3.99 |
4.21 |
4.11 |
1.79 |
4.32 |
4.42 |
4.47 |
4.41 |
4.61 |
4.97 |
Debt to Total Capital |
|
74.77% |
74.80% |
75.89% |
75.27% |
75.91% |
77.40% |
78.09% |
79.04% |
77.32% |
78.55% |
81.00% |
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% |
0.59% |
Long-Term Debt to Total Capital |
|
74.77% |
74.80% |
75.89% |
75.27% |
75.91% |
77.40% |
78.09% |
79.04% |
77.32% |
78.55% |
80.41% |
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 |
|
25.23% |
25.20% |
24.11% |
24.73% |
24.09% |
22.60% |
21.91% |
20.96% |
22.68% |
21.45% |
18.99% |
Debt to EBITDA |
|
30.73 |
25.88 |
74.63 |
572.61 |
133.98 |
-73.16 |
30.13 |
66.97 |
-53.20 |
889.68 |
1,436.28 |
Net Debt to EBITDA |
|
29.76 |
24.65 |
71.33 |
546.43 |
129.64 |
-71.48 |
29.39 |
65.12 |
-50.55 |
867.96 |
1,403.88 |
Long-Term Debt to EBITDA |
|
30.73 |
25.88 |
74.63 |
572.61 |
133.98 |
-73.16 |
30.13 |
66.97 |
-53.20 |
889.68 |
1,425.75 |
Debt to NOPAT |
|
26.30 |
23.31 |
48.22 |
829.47 |
119.71 |
-105.72 |
298.13 |
-88.63 |
-76.56 |
626.43 |
-2,995.51 |
Net Debt to NOPAT |
|
25.47 |
22.20 |
46.09 |
791.54 |
115.83 |
-103.29 |
290.82 |
-86.19 |
-72.75 |
611.14 |
-2,927.93 |
Long-Term Debt to NOPAT |
|
26.30 |
23.31 |
48.22 |
829.47 |
119.71 |
-105.72 |
298.13 |
-88.63 |
-76.56 |
626.43 |
-2,973.53 |
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) |
|
-1,020 |
-576 |
79 |
547 |
211 |
182 |
107 |
-32 |
943 |
410 |
-585 |
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 |
|
0.00 |
-5.50 |
0.68 |
0.00 |
0.00 |
0.00 |
0.83 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
1.05 |
0.42 |
0.00 |
0.00 |
0.00 |
0.39 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
1.05 |
0.42 |
0.00 |
0.00 |
0.00 |
0.39 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.03 |
0.02 |
0.03 |
0.03 |
0.04 |
0.03 |
0.02 |
0.02 |
0.02 |
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 |
|
9,331 |
9,315 |
9,185 |
8,945 |
9,167 |
9,060 |
9,114 |
8,913 |
8,265 |
8,676 |
9,720 |
Invested Capital Turnover |
|
0.04 |
0.04 |
0.03 |
0.02 |
0.03 |
0.03 |
0.04 |
0.03 |
0.02 |
0.02 |
0.02 |
Increase / (Decrease) in Invested Capital |
|
1,017 |
625 |
-138 |
-501 |
-164 |
-255 |
-71 |
-32 |
-902 |
-384 |
606 |
Enterprise Value (EV) |
|
7,927 |
7,754 |
8,067 |
7,691 |
8,199 |
8,251 |
8,334 |
8,122 |
7,269 |
7,978 |
9,041 |
Market Capitalization |
|
1,172 |
1,119 |
1,404 |
1,266 |
1,466 |
1,400 |
1,392 |
1,271 |
1,197 |
1,329 |
1,345 |
Book Value per Share |
|
$16.75 |
$16.62 |
$15.67 |
$15.65 |
$15.62 |
$14.43 |
$14.05 |
$13.50 |
$13.57 |
$13.40 |
$13.29 |
Tangible Book Value per Share |
|
$16.75 |
$16.62 |
$15.67 |
$15.65 |
$15.62 |
$14.43 |
$14.05 |
$13.50 |
$13.57 |
$13.40 |
$13.29 |
Total Capital |
|
9,331 |
9,315 |
9,185 |
8,945 |
9,167 |
9,060 |
9,114 |
8,913 |
8,265 |
8,676 |
9,720 |
Total Debt |
|
6,977 |
6,967 |
6,971 |
6,733 |
6,958 |
7,013 |
7,117 |
7,044 |
6,390 |
6,815 |
7,874 |
Total Long-Term Debt |
|
6,977 |
6,967 |
6,971 |
6,733 |
6,958 |
7,013 |
7,117 |
7,044 |
6,390 |
6,815 |
7,816 |
Net Debt |
|
6,755 |
6,636 |
6,662 |
6,425 |
6,733 |
6,851 |
6,942 |
6,850 |
6,073 |
6,649 |
7,696 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.09 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
1.20 |
0.00 |
25 |
0.00 |
0.00 |
31 |
0.00 |
28 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
6,977 |
6,967 |
6,971 |
6,733 |
6,958 |
7,013 |
7,117 |
7,044 |
6,390 |
6,815 |
7,874 |
Total Depreciation and Amortization (D&A) |
|
-7.69 |
-2.22 |
-0.41 |
-3.48 |
-0.52 |
1.97 |
0.07 |
-1.37 |
-1.55 |
0.59 |
0.81 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.06) |
$0.32 |
($0.62) |
$0.30 |
$0.29 |
($0.76) |
$0.23 |
($0.69) |
$0.25 |
$0.16 |
$0.12 |
Adjusted Weighted Average Basic Shares Outstanding |
|
140.53M |
141.07M |
141.34M |
141.35M |
141.28M |
141.87M |
140.44M |
138.25M |
139.67M |
138.64M |
138.94M |
Adjusted Diluted Earnings per Share |
|
$0.03 |
$0.32 |
($0.62) |
$0.30 |
$0.29 |
($0.76) |
$0.23 |
($0.69) |
$0.25 |
$0.16 |
$0.12 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
165.50M |
155.48M |
141.34M |
141.35M |
141.28M |
141.87M |
140.61M |
138.25M |
139.67M |
138.99M |
139.21M |
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 |
|
141.27M |
141.34M |
141.35M |
141.36M |
142.10M |
142.16M |
138.35M |
138.17M |
138.87M |
138.94M |
138.94M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.79 |
34 |
-58 |
46 |
33 |
-73 |
36 |
-64 |
41 |
26 |
21 |
Normalized NOPAT Margin |
|
-8.68% |
38.99% |
0.00% |
59.14% |
22.41% |
-85.01% |
41.20% |
0.00% |
52.58% |
37.91% |
34.90% |
Pre Tax Income Margin |
|
-12.41% |
55.69% |
0.00% |
59.80% |
32.01% |
-121.44% |
41.31% |
0.00% |
52.72% |
38.08% |
35.10% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.47 |
-0.72 |
0.00 |
0.00 |
0.00 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.47 |
-0.50 |
0.00 |
0.00 |
0.00 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.47 |
-0.72 |
0.00 |
0.00 |
0.00 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.47 |
-0.50 |
0.00 |
0.00 |
0.00 |
0.28 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
80.25% |
71.33% |
147.74% |
2,814.93% |
368.66% |
-225.03% |
899.22% |
-187.72% |
-165.69% |
1,680.28% |
-4,018.62% |
Augmented Payout Ratio |
|
80.25% |
71.33% |
147.74% |
2,814.93% |
368.66% |
-225.03% |
899.22% |
-187.72% |
-199.80% |
2,055.41% |
-4,088.00% |
Key Financial Trends
Apollo Commercial Real Estate Finance, Inc. (NYSE: ARI) has shown meaningful financial and operational developments over the past several years, with a focus on its real estate loan portfolio and related financial activities.
Key Positive Trends:
- Steady growth in total assets increasing from approximately $9.5 billion in early 2023 to about $9.8 billion as of Q2 2025, reflecting expansion in lending and servicing assets.
- Net interest income remained positive and relatively stable, around $43 million in Q2 2025, showing resilience in core lending operations despite market fluctuations.
- Consistent profitability in recent quarters with consolidated net income of $20.7 million in Q2 2025, improving from significant losses experienced in 2023.
- Operating cash flow improved notably to about $63 million in Q2 2025, indicating effective cash generation from core business activities.
- Strong equity position with total equity around $1.85 billion as of Q2 2025, supporting the company’s financial flexibility and growth capacity.
Neutral Factors to Watch:
- Stable dividend payments throughout the years, with a consistent dividend of $0.25 per share paid in Q2 2025, suggesting steady shareholder returns.
- Issuance and repayment of debt have been active, with approximately $1.6 billion issued and $832 million repaid in Q2 2025, indicating ongoing capital management strategies.
- Loan portfolio remains the company’s key asset, increasing from about $7.7 billion in Q1 2025 to $8.6 billion in Q2 2025, requiring continued credit risk monitoring.
- Cash interest paid increased to $121 million in Q2 2025, reflecting rising debt servicing costs which must be balanced against income growth.
- Net realized and unrealized capital losses on investments were negative $12.7 million in Q2 2025, showing impact from market volatility and investment valuations.
Risks and Challenges:
- The company experienced large losses around 2022 and 2023, including a net loss of over $90 million in Q3 2023, highlighting periods of operational stress and market headwinds.
- Provision for credit losses and loan loss expenses have been volatile and at times significant, peaking at $147 million in Q1 2024, pointing to credit quality risks in the loan portfolio.
- Episodes of negative total revenue driven by non-interest income losses and negative interest income offsets in earlier periods (notably 2022 and early 2023), indicating pressure on earnings sources beyond net interest income.
- Investment securities and other investing activities have shown significant volatility, with large purchases and sales leading to net cash outflows, which could affect liquidity.
- Retained earnings remain negative, around -$852 million as of Q2 2025, a legacy of prior losses impacting equity and potentially constraining dividend growth or capital raising options.
Summary: Apollo Commercial Real Estate Finance is recovering from prior significant earnings and credit challenges, with improving profitability and stable core interest income. The company’s expanding loan portfolio and strong asset base position it well, but careful attention is needed on credit expenses, investment results, and interest cost management. Investors should weigh the steady dividends and operating cash flow improvements against historical volatility and ongoing credit risk factors.
08/08/25 03:05 PMAI Generated. May Contain Errors.