Annual Income Statements for ARMOUR Residential REIT
This table shows ARMOUR Residential REIT's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for ARMOUR Residential REIT
This table shows ARMOUR Residential 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 |
|
-147 |
36 |
-34 |
40 |
-182 |
97 |
12 |
-51 |
63 |
-49 |
24 |
Consolidated Net Income / (Loss) |
|
-144 |
39 |
-31 |
43 |
-179 |
100 |
15 |
-48 |
66 |
-46 |
27 |
Net Income / (Loss) Continuing Operations |
|
-144 |
47 |
-31 |
43 |
-181 |
95 |
15 |
-48 |
66 |
-46 |
27 |
Total Pre-Tax Income |
|
-144 |
47 |
-31 |
43 |
-181 |
95 |
15 |
-48 |
66 |
-46 |
27 |
Total Revenue |
|
-129 |
62 |
-21 |
56 |
-168 |
109 |
37 |
-35 |
78 |
-33 |
42 |
Net Interest Income / (Expense) |
|
30 |
12 |
12 |
5.54 |
3.60 |
5.76 |
5.33 |
6.97 |
1.84 |
13 |
36 |
Total Interest Income |
|
74 |
151 |
118 |
135 |
154 |
146 |
141 |
130 |
127 |
152 |
173 |
Other Interest Income |
|
74 |
- |
- |
135 |
154 |
- |
141 |
130 |
127 |
152 |
173 |
Total Interest Expense |
|
44 |
61 |
106 |
129 |
150 |
140 |
136 |
123 |
125 |
140 |
137 |
Federal Funds Purchased and Securities Sold Interest Expense |
|
44 |
- |
106 |
129 |
150 |
140 |
136 |
123 |
125 |
140 |
137 |
Total Non-Interest Income |
|
-158 |
-28 |
-33 |
50 |
-172 |
103 |
31 |
-42 |
76 |
-46 |
5.78 |
Other Service Charges |
|
1.95 |
- |
- |
1.65 |
- |
- |
1.65 |
1.65 |
1.65 |
1.65 |
1.65 |
Net Realized & Unrealized Capital Gains on Investments |
|
354 |
399 |
-33 |
206 |
-172 |
-53 |
167 |
69 |
-232 |
357 |
-204 |
Other Non-Interest Income |
|
-514 |
- |
- |
-158 |
- |
- |
-138 |
-113 |
306 |
-404 |
208 |
Total Non-Interest Expense |
|
12 |
15 |
10 |
13 |
13 |
15 |
22 |
13 |
12 |
13 |
15 |
Salaries and Employee Benefits |
|
1.41 |
1.26 |
1.16 |
1.26 |
1.26 |
1.26 |
1.44 |
1.14 |
1.14 |
1.03 |
0.81 |
Other Operating Expenses |
|
10 |
14 |
9.05 |
11 |
11 |
13 |
21 |
12 |
11 |
12 |
14 |
Preferred Stock Dividends Declared |
|
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
Basic Earnings per Share |
|
($5.98) |
$1.54 |
($0.95) |
$1.00 |
($3.92) |
$2.24 |
$0.24 |
($1.05) |
$1.22 |
($0.95) |
$0.32 |
Weighted Average Basic Shares Outstanding |
|
24.65M |
23.59M |
36.92M |
39.74M |
46.51M |
43.05M |
48.77M |
48.77M |
51.65M |
52.16M |
75.22M |
Diluted Earnings per Share |
|
($5.98) |
$1.54 |
($0.95) |
$1.00 |
($3.92) |
$2.24 |
$0.24 |
($1.05) |
$1.21 |
($0.95) |
$0.32 |
Weighted Average Diluted Shares Outstanding |
|
24.65M |
23.59M |
36.92M |
40.08M |
46.51M |
43.05M |
48.99M |
48.77M |
51.83M |
52.16M |
75.38M |
Weighted Average Basic & Diluted Shares Outstanding |
|
132.14M |
192.77M |
195.51M |
228.31M |
49.00M |
48.75M |
48.75M |
48.77M |
55.76M |
76.41M |
81.75M |
Cash Dividends to Common per Share |
|
$1.50 |
$1.99 |
$1.40 |
$1.20 |
$1.20 |
$1.44 |
$0.72 |
$0.72 |
$0.72 |
$0.88 |
$0.72 |
Annual Cash Flow Statements for ARMOUR Residential REIT
This table details how cash moves in and out of ARMOUR Residential REIT'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 |
|
-1.92 |
-205 |
-202 |
-69 |
-50 |
41 |
-101 |
185 |
-238 |
141 |
-113 |
Net Cash From Operating Activities |
|
300 |
238 |
-203 |
110 |
75 |
-41 |
-258 |
12 |
124 |
133 |
261 |
Net Cash From Continuing Operating Activities |
|
315 |
238 |
-203 |
110 |
75 |
-41 |
-258 |
12 |
124 |
133 |
261 |
Net Income / (Loss) Continuing Operations |
|
-179 |
-31 |
-46 |
181 |
-106 |
-250 |
-215 |
15 |
-230 |
-68 |
-14 |
Consolidated Net Income / (Loss) |
|
-179 |
-31 |
-46 |
181 |
-106 |
-250 |
-215 |
15 |
-230 |
-68 |
-14 |
Amortization Expense |
|
83 |
110 |
86 |
45 |
33 |
53 |
51 |
48 |
17 |
3.52 |
-0.35 |
Non-Cash Adjustments to Reconcile Net Income |
|
-68 |
12 |
-49 |
-39 |
206 |
15 |
8.84 |
80 |
1,114 |
106 |
314 |
Changes in Operating Assets and Liabilities, net |
|
464 |
147 |
-195 |
-77 |
-58 |
141 |
-103 |
-132 |
-777 |
91 |
-38 |
Net Cash From Investing Activities |
|
-796 |
2,196 |
5,484 |
-959 |
466 |
-4,390 |
7,086 |
504 |
-3,895 |
-3,039 |
-1,686 |
Net Cash From Continuing Investing Activities |
|
-796 |
2,196 |
5,484 |
-959 |
466 |
-4,390 |
7,086 |
504 |
-3,895 |
-3,039 |
-1,686 |
Purchase of Investment Securities |
|
-30,582 |
-5,146 |
-3,235 |
-5,822 |
-5,583 |
-10,762 |
-11,557 |
-2,645 |
-18,236 |
-14,529 |
-14,037 |
Sale and/or Maturity of Investments |
|
30,218 |
7,525 |
8,715 |
4,942 |
5,948 |
6,454 |
18,613 |
3,022 |
13,548 |
11,489 |
12,378 |
Other Investing Activities, net |
|
-433 |
-183 |
3.77 |
-79 |
101 |
-82 |
30 |
126 |
793 |
1.54 |
-26 |
Net Cash From Financing Activities |
|
494 |
-2,639 |
-5,483 |
780 |
-592 |
4,471 |
-6,929 |
-331 |
3,533 |
3,047 |
1,312 |
Net Cash From Continuing Financing Activities |
|
479 |
-2,639 |
-5,483 |
780 |
-592 |
4,471 |
-6,929 |
-331 |
3,533 |
3,047 |
1,312 |
Issuance of Common Equity |
|
0.26 |
0.15 |
0.00 |
133 |
38 |
322 |
55 |
329 |
476 |
450 |
266 |
Repurchase of Common Equity |
|
-5.75 |
-145 |
-15 |
0.00 |
0.00 |
-17 |
-0.78 |
0.00 |
-7.66 |
-9.94 |
-1.34 |
Payment of Dividends |
|
-231 |
-183 |
-127 |
-105 |
-114 |
-140 |
-85 |
-108 |
-154 |
-228 |
-163 |
Other Financing Activities, Net |
|
730 |
-2,311 |
-5,342 |
752 |
-518 |
4,317 |
-6,818 |
-588 |
3,219 |
2,835 |
1,210 |
Cash Interest Paid |
|
216 |
219 |
194 |
165 |
252 |
426 |
184 |
21 |
137 |
607 |
686 |
Quarterly Cash Flow Statements for ARMOUR Residential REIT
This table details how cash moves in and out of ARMOUR Residential 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 |
|
74 |
-190 |
141 |
-43 |
-69 |
112 |
0.66 |
-71 |
9.20 |
-52 |
117 |
Net Cash From Operating Activities |
|
90 |
107 |
54 |
-8.92 |
27 |
60 |
97 |
27 |
47 |
90 |
101 |
Net Cash From Continuing Operating Activities |
|
90 |
107 |
54 |
-8.92 |
27 |
60 |
97 |
27 |
47 |
90 |
101 |
Net Income / (Loss) Continuing Operations |
|
-144 |
39 |
-31 |
43 |
-179 |
100 |
15 |
-48 |
66 |
-46 |
27 |
Consolidated Net Income / (Loss) |
|
-144 |
39 |
-31 |
43 |
-179 |
100 |
15 |
-48 |
66 |
-46 |
27 |
Amortization Expense |
|
1.95 |
1.10 |
1.25 |
2.33 |
-0.26 |
0.20 |
0.44 |
1.07 |
-1.32 |
-0.53 |
-0.62 |
Non-Cash Adjustments to Reconcile Net Income |
|
537 |
-46 |
-100 |
147 |
464 |
-403 |
128 |
94 |
-284 |
376 |
-195 |
Changes in Operating Assets and Liabilities, net |
|
-304 |
113 |
185 |
-201 |
-257 |
364 |
-46 |
-20 |
266 |
-238 |
270 |
Net Cash From Investing Activities |
|
-1,701 |
665 |
-3,926 |
1,370 |
-2,102 |
1,619 |
179 |
2,137 |
-3,264 |
-737 |
-2,090 |
Net Cash From Continuing Investing Activities |
|
-1,526 |
490 |
-3,927 |
1,370 |
-2,102 |
1,620 |
179 |
2,137 |
-3,264 |
-737 |
-2,090 |
Purchase of Investment Securities |
|
-4,966 |
-4,346 |
-6,117 |
-2,976 |
-3,245 |
-2,191 |
-2,945 |
-3,868 |
-4,366 |
-2,858 |
-3,019 |
Sale and/or Maturity of Investments |
|
3,259 |
4,872 |
2,195 |
4,341 |
868 |
4,084 |
3,057 |
6,012 |
1,330 |
1,979 |
1,107 |
Other Investing Activities, net |
|
182 |
-37 |
-5.09 |
5.15 |
275 |
-273 |
67 |
-7.17 |
-227 |
141 |
-178 |
Net Cash From Financing Activities |
|
1,685 |
-962 |
4,013 |
-1,405 |
2,006 |
-1,568 |
-275 |
-2,234 |
3,226 |
595 |
2,106 |
Net Cash From Continuing Financing Activities |
|
1,685 |
-962 |
4,013 |
-1,405 |
2,006 |
-1,568 |
-275 |
-2,234 |
3,226 |
595 |
2,106 |
Issuance of Preferred Equity |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.28 |
Issuance of Common Equity |
|
167 |
174 |
181 |
74 |
195 |
-0.03 |
0.00 |
0.02 |
127 |
138 |
371 |
Repurchase of Common Equity |
|
- |
-6.12 |
-4.31 |
-2.07 |
0.00 |
-3.56 |
-1.34 |
- |
- |
- |
0.00 |
Payment of Dividends |
|
-40 |
-47 |
-55 |
-51 |
-60 |
-62 |
-38 |
-38 |
-40 |
-46 |
-57 |
Other Financing Activities, Net |
|
1,558 |
-1,083 |
3,892 |
-1,425 |
1,870 |
-1,502 |
-235 |
-2,196 |
3,139 |
503 |
1,791 |
Cash Interest Paid |
|
34 |
69 |
108 |
162 |
179 |
158 |
137 |
198 |
185 |
166 |
132 |
Annual Balance Sheets for ARMOUR Residential REIT
This table presents ARMOUR Residential 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 |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
16,286 |
13,055 |
7,978 |
8,929 |
8,465 |
13,272 |
5,524 |
5,277 |
9,437 |
12,344 |
13,548 |
Cash and Due from Banks |
|
495 |
290 |
272 |
265 |
222 |
181 |
168 |
338 |
87 |
222 |
68 |
Restricted Cash |
|
129 |
264 |
79 |
17 |
11 |
92 |
4.00 |
19 |
31 |
37 |
78 |
Trading Account Securities |
|
15,358 |
12,463 |
6,521 |
8,518 |
8,103 |
12,850 |
5,233 |
4,804 |
9,183 |
12,037 |
13,347 |
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 |
0.00 |
Other Assets |
|
304 |
39 |
20 |
24 |
24 |
44 |
15 |
12 |
136 |
48 |
54 |
Total Liabilities & Shareholders' Equity |
|
16,286 |
13,055 |
7,978 |
8,929 |
8,465 |
13,272 |
5,524 |
5,277 |
9,437 |
12,344 |
13,548 |
Total Liabilities |
|
14,537 |
11,830 |
6,886 |
7,603 |
7,339 |
11,836 |
4,586 |
4,134 |
8,325 |
11,073 |
12,187 |
Short-Term Debt |
|
14,327 |
11,804 |
6,818 |
7,564 |
7,228 |
11,713 |
4,536 |
3,959 |
6,816 |
9,819 |
10,817 |
Accrued Interest Payable |
|
7.01 |
7.72 |
6.93 |
6.45 |
10 |
32 |
1.63 |
0.94 |
23 |
32 |
36 |
Other Long-Term Liabilities |
|
202 |
19 |
61 |
33 |
101 |
91 |
48 |
174 |
1,486 |
1,222 |
1,333 |
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 |
|
1,749 |
1,225 |
1,092 |
1,326 |
1,125 |
1,437 |
938 |
1,144 |
1,112 |
1,271 |
1,361 |
Total Preferred & Common Equity |
|
1,749 |
1,225 |
1,282 |
1,531 |
1,125 |
1,437 |
938 |
1,144 |
1,112 |
1,271 |
1,361 |
Preferred Stock |
|
- |
- |
- |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
Total Common Equity |
|
1,749 |
1,225 |
1,092 |
1,326 |
1,125 |
1,437 |
938 |
1,144 |
1,112 |
1,271 |
1,361 |
Common Stock |
|
2,718 |
2,559 |
2,560 |
2,709 |
2,752 |
3,055 |
3,033 |
3,403 |
3,875 |
4,318 |
4,586 |
Retained Earnings |
|
-1,053 |
-1,267 |
-1,439 |
-1,363 |
-1,583 |
-1,973 |
-2,274 |
-2,367 |
-2,751 |
-3,047 |
-3,224 |
Quarterly Balance Sheets for ARMOUR Residential REIT
This table presents ARMOUR Residential 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 |
|
10,915 |
13,249 |
12,539 |
13,914 |
12,208 |
10,052 |
13,404 |
15,497 |
Cash and Due from Banks |
|
291 |
135 |
164 |
133 |
221 |
127 |
64 |
49 |
Restricted Cash |
|
17 |
124 |
52 |
14 |
38 |
62 |
134 |
214 |
Trading Account Securities |
|
9,376 |
12,933 |
12,178 |
13,615 |
11,866 |
9,823 |
13,155 |
15,167 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Other Assets |
|
1,127 |
57 |
145 |
152 |
83 |
40 |
52 |
66 |
Total Liabilities & Shareholders' Equity |
|
10,915 |
13,249 |
12,539 |
13,914 |
12,208 |
10,052 |
13,404 |
15,497 |
Total Liabilities |
|
9,971 |
12,034 |
11,256 |
12,678 |
10,961 |
8,891 |
12,088 |
13,793 |
Short-Term Debt |
|
8,933 |
10,555 |
9,738 |
11,504 |
8,854 |
7,413 |
10,774 |
12,491 |
Accrued Interest Payable |
|
20 |
47 |
37 |
31 |
62 |
36 |
32 |
62 |
Other Long-Term Liabilities |
|
1,018 |
1,432 |
1,481 |
1,143 |
2,046 |
1,442 |
1,282 |
1,240 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
944 |
1,215 |
1,283 |
1,236 |
1,247 |
1,161 |
1,317 |
1,704 |
Total Preferred & Common Equity |
|
944 |
1,215 |
1,283 |
1,236 |
1,247 |
1,161 |
1,317 |
1,704 |
Preferred Stock |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
Total Common Equity |
|
944 |
1,215 |
1,283 |
1,236 |
1,247 |
1,161 |
1,317 |
1,704 |
Common Stock |
|
3,702 |
4,052 |
4,129 |
4,321 |
4,318 |
4,319 |
4,449 |
4,958 |
Retained Earnings |
|
-2,743 |
-2,837 |
-2,846 |
-3,085 |
-3,071 |
-3,157 |
-3,132 |
-3,254 |
Annual Metrics And Ratios for ARMOUR Residential REIT
This table displays calculated financial ratios and metrics derived from ARMOUR Residential REIT's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
5.64% |
104.06% |
-239.52% |
2,807.57% |
0.00% |
0.00% |
163.78% |
-62.71% |
-443.41% |
85.88% |
288.15% |
EBITDA Growth |
|
-226.71% |
181.58% |
-48.87% |
463.87% |
-85.35% |
-696.36% |
172.73% |
-55.79% |
-417.93% |
64.81% |
79.24% |
EBIT Growth |
|
4.28% |
82.57% |
-45.86% |
497.99% |
-100.00% |
0.00% |
137.22% |
-83.48% |
-1,520.91% |
65.86% |
80.69% |
NOPAT Growth |
|
4.28% |
82.57% |
-45.86% |
668.56% |
-100.00% |
0.00% |
153.17% |
-83.48% |
-1,094.64% |
65.86% |
80.69% |
Net Income Growth |
|
4.27% |
82.57% |
-45.86% |
497.99% |
0.00% |
0.00% |
13.92% |
107.14% |
-1,596.65% |
70.46% |
78.81% |
EPS Growth |
|
4.27% |
74.77% |
-53.21% |
349.70% |
0.00% |
0.00% |
22.22% |
107.14% |
-1,596.65% |
81.85% |
72.58% |
Operating Cash Flow Growth |
|
-18.61% |
-20.69% |
-185.38% |
154.11% |
-31.66% |
-154.13% |
-533.21% |
104.55% |
957.12% |
7.04% |
96.86% |
Free Cash Flow Firm Growth |
|
-116.37% |
441.06% |
68.11% |
-115.69% |
167.20% |
-1,026.81% |
256.27% |
-95.02% |
-869.48% |
-7.88% |
65.83% |
Invested Capital Growth |
|
4.97% |
-18.96% |
-39.29% |
12.38% |
-6.03% |
57.42% |
-58.37% |
-6.79% |
55.39% |
39.88% |
9.81% |
Revenue Q/Q Growth |
|
72.81% |
102.25% |
-149.31% |
-9.37% |
0.00% |
0.00% |
189.43% |
-91.41% |
52.98% |
71.83% |
-75.66% |
EBITDA Q/Q Growth |
|
80.14% |
143.33% |
-39.62% |
-12.94% |
-79.53% |
-309.35% |
224.91% |
-89.04% |
46.82% |
45.20% |
-111.02% |
EBIT Q/Q Growth |
|
67.92% |
89.32% |
-108.67% |
-11.30% |
-100.00% |
0.00% |
155.68% |
-97.07% |
46.04% |
44.38% |
-110.80% |
NOPAT Q/Q Growth |
|
68.95% |
89.32% |
-108.67% |
-11.30% |
-100.00% |
0.00% |
179.06% |
-97.07% |
46.59% |
42.59% |
-107.56% |
Net Income Q/Q Growth |
|
68.95% |
89.32% |
-108.67% |
-11.30% |
0.00% |
0.00% |
-14.52% |
-86.93% |
20.74% |
47.00% |
-110.93% |
EPS Q/Q Growth |
|
68.95% |
84.58% |
-63.73% |
-8.75% |
0.00% |
0.00% |
-2.88% |
-86.93% |
20.74% |
38.21% |
-121.98% |
Operating Cash Flow Q/Q Growth |
|
9.61% |
-13.59% |
-78.55% |
69.20% |
23.99% |
51.79% |
-15.44% |
-80.91% |
2,985.92% |
-26.17% |
13.01% |
Free Cash Flow Firm Q/Q Growth |
|
-50.32% |
8.36% |
-11.91% |
-464.09% |
69.75% |
-7.26% |
10.83% |
-76.60% |
44.40% |
-8.79% |
-240.24% |
Invested Capital Q/Q Growth |
|
-7.43% |
-9.34% |
-7.81% |
3.78% |
-0.87% |
0.67% |
-7.76% |
6.20% |
-19.72% |
-12.95% |
0.73% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.00% |
1,364.62% |
0.00% |
104.15% |
0.00% |
0.00% |
106.47% |
126.24% |
0.00% |
0.00% |
-32.14% |
EBIT Margin |
|
0.00% |
-543.26% |
0.00% |
83.49% |
0.00% |
0.00% |
68.98% |
30.56% |
0.00% |
0.00% |
-31.39% |
Profit (Net Income) Margin |
|
0.00% |
-543.26% |
0.00% |
83.49% |
0.00% |
0.00% |
-159.53% |
30.56% |
0.00% |
0.00% |
-31.39% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
-231.28% |
100.00% |
103.35% |
91.14% |
100.00% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
100.00% |
101.92% |
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% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-0.15% |
0.00% |
2.16% |
0.00% |
0.00% |
1.00% |
0.29% |
0.00% |
0.00% |
-0.09% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-0.22% |
0.00% |
2.16% |
0.00% |
0.00% |
-2.79% |
0.29% |
0.00% |
0.00% |
-0.13% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-1.95% |
0.00% |
12.83% |
0.00% |
0.00% |
-19.11% |
1.19% |
0.00% |
0.00% |
-1.01% |
Return on Equity (ROE) |
|
-9.81% |
-2.10% |
-3.93% |
14.98% |
0.00% |
-19.51% |
-18.11% |
1.48% |
-20.38% |
-5.70% |
-1.09% |
Cash Return on Invested Capital (CROIC) |
|
-5.65% |
20.79% |
48.58% |
-9.50% |
6.22% |
-46.24% |
83.42% |
7.32% |
-45.72% |
-33.80% |
-9.44% |
Operating Return on Assets (OROA) |
|
0.00% |
-0.21% |
0.00% |
2.14% |
0.00% |
0.00% |
0.99% |
0.28% |
0.00% |
0.00% |
-0.11% |
Return on Assets (ROA) |
|
0.00% |
-0.21% |
0.00% |
2.14% |
0.00% |
0.00% |
-2.29% |
0.28% |
0.00% |
0.00% |
-0.11% |
Return on Common Equity (ROCE) |
|
-9.81% |
-2.10% |
-3.93% |
14.98% |
0.00% |
-19.51% |
-18.11% |
1.48% |
-20.38% |
-5.70% |
-1.09% |
Return on Equity Simple (ROE_SIMPLE) |
|
-10.24% |
-2.55% |
-3.55% |
11.83% |
0.00% |
-17.39% |
-22.93% |
1.34% |
-20.67% |
-5.34% |
-1.06% |
Net Operating Profit after Tax (NOPAT) |
|
-125 |
-22 |
-32 |
181 |
0.00 |
-175 |
93 |
15 |
-153 |
-52 |
-10 |
NOPAT Margin |
|
0.00% |
-380.28% |
0.00% |
83.49% |
0.00% |
0.00% |
68.98% |
30.56% |
0.00% |
0.00% |
-21.97% |
Net Nonoperating Expense Percent (NNEP) |
|
0.39% |
0.07% |
0.15% |
0.00% |
0.00% |
0.79% |
3.79% |
0.00% |
1.43% |
0.19% |
0.04% |
SG&A Expenses to Revenue |
|
0.00% |
39.89% |
0.00% |
1.06% |
0.00% |
0.00% |
4.15% |
13.15% |
0.00% |
0.00% |
10.33% |
Operating Expenses to Revenue |
|
0.00% |
643.26% |
0.00% |
16.51% |
0.00% |
0.00% |
30.27% |
69.44% |
0.00% |
0.00% |
131.39% |
Earnings before Interest and Taxes (EBIT) |
|
-179 |
-31 |
-46 |
181 |
0.00 |
-250 |
93 |
15 |
-218 |
-75 |
-14 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-96 |
78 |
40 |
226 |
33 |
-197 |
144 |
63 |
-202 |
-71 |
-15 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.20 |
0.23 |
0.27 |
0.33 |
0.35 |
0.37 |
0.42 |
0.48 |
0.46 |
0.63 |
0.76 |
Price to Tangible Book Value (P/TBV) |
|
0.20 |
0.23 |
0.27 |
0.33 |
0.35 |
0.37 |
0.42 |
0.48 |
0.46 |
0.63 |
0.76 |
Price to Revenue (P/Rev) |
|
0.00 |
48.37 |
0.00 |
2.01 |
0.00 |
0.00 |
2.89 |
10.86 |
0.00 |
0.00 |
22.63 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
2.65 |
0.00 |
0.00 |
0.00 |
140.35 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
60.21% |
55.78% |
37.63% |
21.83% |
24.80% |
23.99% |
19.93% |
19.71% |
30.86% |
30.41% |
15.48% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
37.80% |
0.00% |
0.00% |
0.00% |
0.71% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.87 |
0.88 |
0.85 |
0.87 |
0.88 |
0.91 |
0.87 |
0.81 |
0.91 |
0.93 |
0.96 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2,006.94 |
0.00 |
35.57 |
0.00 |
0.00 |
35.26 |
82.52 |
0.00 |
0.00 |
255.34 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
147.07 |
168.71 |
34.15 |
223.12 |
0.00 |
33.11 |
65.37 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
42.61 |
0.00 |
0.00 |
51.11 |
270.05 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
42.61 |
0.00 |
0.00 |
51.11 |
270.05 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
46.80 |
48.38 |
0.00 |
70.12 |
98.18 |
0.00 |
0.00 |
353.44 |
58.12 |
78.05 |
44.78 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
3.81 |
1.33 |
0.00 |
13.77 |
0.00 |
0.61 |
10.72 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
8.19 |
9.63 |
6.24 |
5.70 |
6.42 |
8.15 |
4.83 |
3.46 |
6.13 |
7.72 |
7.95 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
7.60 |
8.79 |
8.04 |
5.95 |
6.03 |
7.39 |
6.84 |
4.08 |
4.78 |
6.98 |
7.84 |
Leverage Ratio |
|
8.77 |
9.86 |
9.08 |
6.99 |
7.10 |
8.48 |
7.91 |
5.19 |
6.52 |
9.14 |
9.84 |
Compound Leverage Factor |
|
8.77 |
9.86 |
9.08 |
6.99 |
0.00 |
8.48 |
7.91 |
5.19 |
6.65 |
9.14 |
9.84 |
Debt to Total Capital |
|
89.12% |
90.60% |
86.19% |
85.08% |
86.53% |
89.07% |
82.86% |
77.59% |
85.97% |
88.54% |
88.82% |
Short-Term Debt to Total Capital |
|
89.12% |
90.60% |
86.19% |
85.08% |
86.53% |
89.07% |
82.86% |
77.59% |
85.97% |
88.54% |
88.82% |
Long-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% |
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 |
|
10.88% |
9.40% |
13.81% |
14.92% |
13.47% |
10.93% |
17.14% |
22.41% |
14.03% |
11.46% |
11.18% |
Debt to EBITDA |
|
-149.11 |
150.59 |
170.13 |
33.47 |
218.38 |
-59.34 |
31.60 |
62.38 |
-33.78 |
-138.30 |
-733.93 |
Net Debt to EBITDA |
|
-142.62 |
143.52 |
161.36 |
32.22 |
211.37 |
-57.96 |
30.40 |
56.76 |
-33.20 |
-134.65 |
-724.01 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
-114.31 |
-540.38 |
-214.00 |
41.75 |
0.00 |
-66.96 |
48.77 |
257.69 |
-44.61 |
-188.24 |
-1,073.60 |
Net Debt to NOPAT |
|
-109.34 |
-515.03 |
-202.98 |
40.19 |
0.00 |
-65.40 |
46.92 |
234.51 |
-43.84 |
-183.27 |
-1,059.09 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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) |
|
-887 |
3,026 |
5,087 |
-798 |
536 |
-4,971 |
7,769 |
387 |
-2,979 |
-3,214 |
-1,098 |
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 |
|
-13.62 |
51.04 |
69.58 |
-8.44 |
0.00 |
-21.48 |
123.37 |
54.46 |
-24.67 |
-6.11 |
-2.10 |
Operating Cash Flow to Interest Expense |
|
4.61 |
4.02 |
-2.78 |
1.16 |
0.00 |
-0.18 |
-4.09 |
1.65 |
1.03 |
0.25 |
0.50 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.61 |
4.02 |
-2.78 |
1.16 |
0.00 |
-0.18 |
-4.09 |
1.65 |
1.03 |
0.25 |
0.50 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
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 |
|
16,077 |
13,029 |
7,911 |
8,890 |
8,354 |
13,150 |
5,474 |
5,103 |
7,929 |
11,091 |
12,179 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
762 |
-3,048 |
-5,118 |
979 |
-536 |
4,796 |
-7,676 |
-372 |
2,826 |
3,162 |
1,088 |
Enterprise Value (EV) |
|
14,060 |
11,528 |
6,762 |
7,719 |
7,385 |
11,970 |
4,754 |
4,149 |
7,212 |
10,366 |
11,709 |
Market Capitalization |
|
356 |
278 |
295 |
437 |
389 |
530 |
390 |
546 |
514 |
806 |
1,038 |
Book Value per Share |
|
$4.90 |
$30.75 |
$29.75 |
$31.67 |
$26.58 |
$24.40 |
$14.50 |
$12.75 |
$8.42 |
$25.94 |
$24.42 |
Tangible Book Value per Share |
|
$4.90 |
$30.75 |
$29.75 |
$31.67 |
$26.58 |
$24.40 |
$14.50 |
$12.75 |
$8.42 |
$25.94 |
$24.42 |
Total Capital |
|
16,077 |
13,029 |
7,911 |
8,890 |
8,354 |
13,150 |
5,474 |
5,103 |
7,929 |
11,091 |
12,179 |
Total Debt |
|
14,327 |
11,804 |
6,818 |
7,564 |
7,228 |
11,713 |
4,536 |
3,959 |
6,816 |
9,819 |
10,817 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
13,704 |
11,250 |
6,467 |
7,281 |
6,996 |
11,440 |
4,364 |
3,603 |
6,698 |
9,561 |
10,671 |
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) |
|
54 |
9.36 |
14 |
0.00 |
0.00 |
75 |
308 |
0.00 |
77 |
16 |
4.32 |
Net Nonoperating Obligations (NNO) |
|
14,327 |
11,804 |
6,818 |
7,564 |
7,228 |
11,713 |
4,536 |
3,959 |
6,816 |
9,819 |
10,817 |
Total Depreciation and Amortization (D&A) |
|
83 |
110 |
86 |
45 |
33 |
53 |
51 |
48 |
17 |
3.52 |
-0.35 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($21.60) |
($5.45) |
$0.00 |
$21.10 |
($14.60) |
($22.95) |
$0.00 |
$0.25 |
($10.25) |
($1.86) |
($0.51) |
Adjusted Weighted Average Basic Shares Outstanding |
|
8.93M |
8.56M |
7.34M |
7.83M |
8.43M |
11.57M |
0.00 |
15.90M |
23.59M |
43.05M |
52.16M |
Adjusted Diluted Earnings per Share |
|
($21.60) |
($5.45) |
$0.00 |
$20.85 |
($14.60) |
($22.95) |
$0.00 |
$0.25 |
($10.25) |
($1.86) |
($0.51) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
8.93M |
8.56M |
7.34M |
7.93M |
8.43M |
11.57M |
0.00 |
16.06M |
23.59M |
43.05M |
52.16M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($22.95) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.83M |
7.34M |
7.34M |
8.38M |
10.30M |
11.78M |
0.00 |
19.20M |
38.55M |
48.75M |
76.41M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-125 |
-22 |
-32 |
127 |
0.00 |
-175 |
65 |
11 |
-153 |
-52 |
-10 |
Normalized NOPAT Margin |
|
0.00% |
-380.28% |
0.00% |
58.44% |
0.00% |
0.00% |
48.28% |
21.39% |
0.00% |
0.00% |
-21.97% |
Pre Tax Income Margin |
|
0.00% |
-543.26% |
0.00% |
83.49% |
0.00% |
0.00% |
68.98% |
30.56% |
0.00% |
0.00% |
-31.39% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-2.75 |
-0.53 |
-0.62 |
1.92 |
0.00 |
-1.08 |
1.48 |
2.16 |
-1.81 |
-0.14 |
-0.03 |
NOPAT to Interest Expense |
|
-1.92 |
-0.37 |
-0.44 |
1.92 |
0.00 |
-0.76 |
1.48 |
2.16 |
-1.27 |
-0.10 |
-0.02 |
EBIT Less CapEx to Interest Expense |
|
-2.75 |
-0.53 |
-0.62 |
1.92 |
0.00 |
-1.08 |
1.48 |
2.16 |
-1.81 |
-0.14 |
-0.03 |
NOPAT Less CapEx to Interest Expense |
|
-1.92 |
-0.37 |
-0.44 |
1.92 |
0.00 |
-0.76 |
1.48 |
2.16 |
-1.27 |
-0.10 |
-0.02 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-128.89% |
-585.69% |
-278.21% |
58.12% |
0.00% |
-56.07% |
-39.64% |
703.66% |
-67.15% |
-335.93% |
-1,131.94% |
Augmented Payout Ratio |
|
-132.11% |
-1,050.17% |
-310.41% |
58.12% |
0.00% |
-62.85% |
-40.00% |
703.66% |
-70.49% |
-350.56% |
-1,141.28% |
Quarterly Metrics And Ratios for ARMOUR Residential REIT
This table displays calculated financial ratios and metrics derived from ARMOUR Residential 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 |
|
-399.80% |
147.15% |
63.04% |
213.14% |
-30.71% |
75.22% |
273.09% |
-163.65% |
146.39% |
-130.49% |
15.09% |
EBITDA Growth |
|
-412.35% |
136.97% |
48.93% |
186.09% |
-31.05% |
97.86% |
149.67% |
-204.38% |
135.65% |
-149.50% |
78.65% |
EBIT Growth |
|
-512.37% |
133.62% |
52.80% |
173.33% |
-29.03% |
102.07% |
146.29% |
-212.54% |
136.43% |
-149.04% |
88.29% |
NOPAT Growth |
|
-388.66% |
148.03% |
52.80% |
204.75% |
-29.03% |
102.07% |
166.13% |
-178.78% |
152.05% |
-134.33% |
88.29% |
Net Income Growth |
|
-524.68% |
289.73% |
52.80% |
173.33% |
-24.15% |
152.83% |
146.29% |
-212.54% |
136.77% |
-146.61% |
88.29% |
EPS Growth |
|
-524.68% |
289.73% |
52.80% |
173.33% |
-24.15% |
45.45% |
125.26% |
-205.00% |
130.87% |
-142.41% |
33.33% |
Operating Cash Flow Growth |
|
821.39% |
949.42% |
164.77% |
-189.70% |
-69.95% |
-43.82% |
78.56% |
403.58% |
73.41% |
49.88% |
4.82% |
Free Cash Flow Firm Growth |
|
-544.09% |
-1,113.58% |
-18.93% |
4.61% |
42.17% |
-10.35% |
146.22% |
181.78% |
123.93% |
63.46% |
-341.57% |
Invested Capital Growth |
|
105.56% |
55.39% |
44.42% |
37.28% |
28.99% |
39.88% |
-14.18% |
-22.20% |
-5.10% |
9.81% |
40.53% |
Revenue Q/Q Growth |
|
-161.46% |
148.47% |
-144.91% |
363.18% |
-402.07% |
164.98% |
-66.49% |
-196.77% |
320.15% |
-142.71% |
226.49% |
EBITDA Q/Q Growth |
|
-162.64% |
134.71% |
-182.88% |
250.45% |
-499.81% |
152.40% |
-85.27% |
-416.19% |
236.55% |
-172.76% |
156.86% |
EBIT Q/Q Growth |
|
-139.17% |
133.44% |
-189.02% |
237.00% |
-520.88% |
152.37% |
-85.67% |
-433.08% |
236.26% |
-170.49% |
158.85% |
NOPAT Q/Q Growth |
|
-139.17% |
147.77% |
-155.70% |
295.72% |
-394.62% |
174.81% |
-85.67% |
-333.16% |
294.65% |
-149.34% |
184.08% |
Net Income Q/Q Growth |
|
-146.31% |
127.31% |
-179.57% |
237.00% |
-517.04% |
155.61% |
-85.43% |
-433.08% |
236.26% |
-170.49% |
158.85% |
EPS Q/Q Growth |
|
-146.31% |
127.31% |
-179.57% |
237.00% |
-517.04% |
157.14% |
-89.29% |
-537.50% |
215.24% |
-178.51% |
133.68% |
Operating Cash Flow Q/Q Growth |
|
809.26% |
18.79% |
-49.53% |
-116.45% |
404.61% |
122.07% |
60.43% |
-72.03% |
74.00% |
91.93% |
12.21% |
Free Cash Flow Firm Q/Q Growth |
|
-67.17% |
46.24% |
-30.68% |
19.00% |
-1.35% |
-2.58% |
155.00% |
43.32% |
-70.34% |
-256.60% |
-262.89% |
Invested Capital Q/Q Growth |
|
23.03% |
-19.72% |
48.44% |
-6.36% |
15.60% |
-12.95% |
-8.92% |
-15.11% |
41.01% |
0.73% |
16.55% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.00% |
76.94% |
0.00% |
81.39% |
0.00% |
86.87% |
40.85% |
0.00% |
82.79% |
0.00% |
63.41% |
EBIT Margin |
|
0.00% |
75.18% |
0.00% |
77.20% |
0.00% |
86.69% |
39.66% |
0.00% |
84.49% |
0.00% |
64.88% |
Profit (Net Income) Margin |
|
0.00% |
63.22% |
0.00% |
77.20% |
0.00% |
91.22% |
39.66% |
0.00% |
84.49% |
0.00% |
64.88% |
Tax Burden Percent |
|
100.00% |
84.10% |
100.00% |
100.00% |
99.09% |
105.23% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
102.99% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
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% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.12% |
0.00% |
1.28% |
0.00% |
0.27% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.12% |
0.00% |
1.28% |
0.00% |
0.27% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.95% |
0.00% |
11.19% |
0.00% |
1.98% |
Return on Equity (ROE) |
|
-27.79% |
-20.38% |
-17.42% |
-8.27% |
-11.76% |
-5.70% |
1.08% |
-9.28% |
12.47% |
0.00% |
2.26% |
Cash Return on Invested Capital (CROIC) |
|
-72.99% |
-45.72% |
-37.72% |
-32.11% |
-26.12% |
-33.80% |
15.12% |
24.16% |
6.31% |
-9.44% |
-33.71% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.10% |
0.00% |
1.17% |
0.00% |
0.24% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.10% |
0.00% |
1.17% |
0.00% |
0.24% |
Return on Common Equity (ROCE) |
|
-27.79% |
-20.38% |
-17.42% |
-8.27% |
-11.76% |
-5.70% |
1.08% |
-9.28% |
12.47% |
0.00% |
2.26% |
Return on Equity Simple (ROE_SIMPLE) |
|
-30.73% |
0.00% |
-16.04% |
-7.27% |
-10.37% |
0.00% |
-1.77% |
-9.76% |
10.00% |
0.00% |
-0.09% |
Net Operating Profit after Tax (NOPAT) |
|
-98 |
47 |
-22 |
43 |
-127 |
95 |
15 |
-34 |
66 |
-33 |
27 |
NOPAT Margin |
|
0.00% |
75.18% |
0.00% |
77.20% |
0.00% |
86.69% |
39.66% |
0.00% |
84.49% |
0.00% |
64.88% |
Net Nonoperating Expense Percent (NNEP) |
|
0.73% |
0.14% |
0.11% |
0.00% |
0.51% |
-0.06% |
0.00% |
0.17% |
0.00% |
0.14% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
2.02% |
0.00% |
2.27% |
0.00% |
1.16% |
3.93% |
0.00% |
1.46% |
0.00% |
1.93% |
Operating Expenses to Revenue |
|
0.00% |
24.82% |
0.00% |
22.80% |
0.00% |
13.31% |
60.34% |
0.00% |
15.51% |
0.00% |
35.12% |
Earnings before Interest and Taxes (EBIT) |
|
-140 |
47 |
-31 |
43 |
-181 |
95 |
15 |
-48 |
66 |
-46 |
27 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-138 |
48 |
-30 |
45 |
-181 |
95 |
15 |
-47 |
65 |
-47 |
27 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.41 |
0.46 |
0.64 |
0.66 |
0.65 |
0.63 |
0.73 |
0.79 |
0.75 |
0.76 |
0.75 |
Price to Tangible Book Value (P/TBV) |
|
0.41 |
0.46 |
0.64 |
0.66 |
0.65 |
0.63 |
0.73 |
0.79 |
0.75 |
0.76 |
0.75 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27.16 |
0.00 |
5.22 |
22.63 |
25.01 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.21 |
0.00 |
0.00 |
Dividend Yield |
|
35.39% |
30.86% |
29.12% |
25.99% |
30.12% |
30.41% |
23.23% |
20.29% |
16.67% |
15.48% |
17.13% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.18% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.91 |
0.91 |
0.94 |
0.94 |
0.95 |
0.93 |
0.94 |
0.95 |
0.96 |
0.96 |
0.95 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
284.66 |
0.00 |
61.35 |
255.34 |
263.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
86.43 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
86.68 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
86.68 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2,241.64 |
58.12 |
42.27 |
42.63 |
67.60 |
78.05 |
54.16 |
38.54 |
49.96 |
44.78 |
50.77 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.75 |
3.44 |
14.76 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
9.46 |
6.13 |
8.69 |
7.59 |
9.31 |
7.72 |
7.10 |
6.38 |
8.18 |
7.95 |
7.33 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
6.03 |
4.78 |
7.90 |
7.44 |
9.37 |
6.98 |
7.88 |
7.02 |
8.73 |
7.84 |
7.23 |
Leverage Ratio |
|
7.62 |
6.52 |
9.81 |
9.49 |
11.39 |
9.14 |
10.34 |
9.24 |
10.70 |
9.84 |
9.39 |
Compound Leverage Factor |
|
7.84 |
6.52 |
9.81 |
9.49 |
11.39 |
9.14 |
10.34 |
9.24 |
10.70 |
9.84 |
9.39 |
Debt to Total Capital |
|
90.44% |
85.97% |
89.68% |
88.36% |
90.30% |
88.54% |
87.65% |
86.46% |
89.11% |
88.82% |
88.00% |
Short-Term Debt to Total Capital |
|
90.44% |
85.97% |
89.68% |
88.36% |
90.30% |
88.54% |
87.65% |
86.46% |
89.11% |
88.82% |
88.00% |
Long-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% |
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 |
|
9.56% |
14.03% |
10.32% |
11.64% |
9.70% |
11.46% |
12.35% |
13.54% |
10.89% |
11.18% |
12.00% |
Debt to EBITDA |
|
-23.54 |
-33.78 |
-57.18 |
-112.35 |
-88.79 |
-138.30 |
-457.63 |
-66.24 |
80.57 |
-733.93 |
-4,191.54 |
Net Debt to EBITDA |
|
-22.73 |
-33.20 |
-55.78 |
-109.86 |
-87.65 |
-134.65 |
-444.22 |
-64.55 |
79.09 |
-724.01 |
-4,103.12 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
-31.22 |
-44.61 |
-77.38 |
-149.10 |
-126.61 |
-188.24 |
-573.67 |
-93.42 |
80.80 |
-1,073.60 |
-11,307.98 |
Net Debt to NOPAT |
|
-30.15 |
-43.84 |
-75.48 |
-145.79 |
-124.99 |
-183.27 |
-556.85 |
-91.04 |
79.31 |
-1,059.09 |
-11,069.44 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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) |
|
-5,170 |
-2,779 |
-3,642 |
-2,950 |
-2,990 |
-3,067 |
1,683 |
2,413 |
716 |
-1,121 |
-4,066 |
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 |
|
-116.65 |
-45.56 |
-34.28 |
-22.86 |
-19.93 |
-21.84 |
12.36 |
19.62 |
5.71 |
-8.01 |
-29.78 |
Operating Cash Flow to Interest Expense |
|
2.04 |
1.76 |
0.51 |
-0.07 |
0.18 |
0.43 |
0.71 |
0.22 |
0.38 |
0.65 |
0.74 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.04 |
1.76 |
0.51 |
-0.07 |
0.18 |
0.43 |
0.71 |
0.22 |
0.38 |
0.65 |
0.74 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
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 |
|
9,877 |
7,929 |
11,770 |
11,021 |
12,740 |
11,091 |
10,101 |
8,574 |
12,091 |
12,179 |
14,195 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.00 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
5,072 |
2,826 |
3,620 |
2,993 |
2,863 |
3,162 |
-1,669 |
-2,446 |
-650 |
1,088 |
4,094 |
Enterprise Value (EV) |
|
9,014 |
7,212 |
11,076 |
10,364 |
12,161 |
10,366 |
9,501 |
8,147 |
11,558 |
11,709 |
13,512 |
Market Capitalization |
|
389 |
514 |
781 |
843 |
804 |
806 |
907 |
923 |
983 |
1,038 |
1,285 |
Book Value per Share |
|
$8.24 |
$8.42 |
$6.30 |
$6.56 |
$5.41 |
$25.94 |
$25.58 |
$23.82 |
$27.00 |
$24.42 |
$22.30 |
Tangible Book Value per Share |
|
$8.24 |
$8.42 |
$6.30 |
$6.56 |
$5.41 |
$25.94 |
$25.58 |
$23.82 |
$27.00 |
$24.42 |
$22.30 |
Total Capital |
|
9,877 |
7,929 |
11,770 |
11,021 |
12,740 |
11,091 |
10,101 |
8,574 |
12,091 |
12,179 |
14,195 |
Total Debt |
|
8,933 |
6,816 |
10,555 |
9,738 |
11,504 |
9,819 |
8,854 |
7,413 |
10,774 |
10,817 |
12,491 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
8,625 |
6,698 |
10,295 |
9,522 |
11,357 |
9,561 |
8,594 |
7,224 |
10,576 |
10,671 |
12,227 |
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) |
|
46 |
7.45 |
9.41 |
0.00 |
53 |
-4.95 |
0.00 |
15 |
0.00 |
14 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
8,933 |
6,816 |
10,555 |
9,738 |
11,504 |
9,819 |
8,854 |
7,413 |
10,774 |
10,817 |
12,491 |
Total Depreciation and Amortization (D&A) |
|
1.95 |
1.10 |
1.25 |
2.33 |
-0.26 |
0.20 |
0.44 |
1.07 |
-1.32 |
-0.53 |
-0.62 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($6.00) |
$7.70 |
($0.95) |
$1.00 |
($3.92) |
$2.24 |
$0.24 |
($1.05) |
$1.22 |
($0.95) |
$0.32 |
Adjusted Weighted Average Basic Shares Outstanding |
|
24.65M |
4.72M |
36.92M |
39.74M |
46.51M |
43.05M |
48.77M |
48.77M |
51.65M |
52.16M |
75.22M |
Adjusted Diluted Earnings per Share |
|
($6.00) |
$7.70 |
($0.95) |
$1.00 |
($3.92) |
$2.24 |
$0.24 |
($1.05) |
$1.21 |
($0.95) |
$0.32 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
24.65M |
4.72M |
36.92M |
40.08M |
46.51M |
43.05M |
48.99M |
48.77M |
51.83M |
52.16M |
75.38M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$7.70 |
$0.00 |
$0.00 |
$0.00 |
$2.24 |
$0.00 |
$0.00 |
$0.00 |
($0.95) |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
26.43M |
38.55M |
39.10M |
45.66M |
49.00M |
48.75M |
48.75M |
48.77M |
55.76M |
76.41M |
81.75M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-98 |
33 |
-22 |
30 |
-127 |
66 |
10 |
-34 |
46 |
-33 |
19 |
Normalized NOPAT Margin |
|
0.00% |
52.62% |
0.00% |
54.04% |
0.00% |
60.68% |
27.76% |
0.00% |
59.14% |
0.00% |
45.42% |
Pre Tax Income Margin |
|
0.00% |
75.18% |
0.00% |
77.20% |
0.00% |
86.69% |
39.66% |
0.00% |
84.49% |
0.00% |
64.88% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-3.16 |
0.77 |
-0.30 |
0.33 |
-1.21 |
0.67 |
0.11 |
-0.39 |
0.53 |
-0.33 |
0.20 |
NOPAT to Interest Expense |
|
-2.21 |
0.77 |
-0.21 |
0.33 |
-0.84 |
0.67 |
0.11 |
-0.28 |
0.53 |
-0.23 |
0.20 |
EBIT Less CapEx to Interest Expense |
|
-3.16 |
0.77 |
-0.30 |
0.33 |
-1.21 |
0.67 |
0.11 |
-0.39 |
0.53 |
-0.33 |
0.20 |
NOPAT Less CapEx to Interest Expense |
|
-2.21 |
0.77 |
-0.21 |
0.33 |
-0.84 |
0.67 |
0.11 |
-0.28 |
0.53 |
-0.23 |
0.20 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-50.60% |
-67.15% |
-90.99% |
-207.37% |
-166.34% |
-335.93% |
-959.15% |
-175.01% |
135.94% |
-1,131.94% |
-11,514.89% |
Augmented Payout Ratio |
|
-51.13% |
-70.49% |
-97.13% |
-220.77% |
-176.09% |
-350.56% |
-990.78% |
-179.33% |
139.67% |
-1,141.28% |
-11,514.89% |
Key Financial Trends
Armour Residential REIT (NYSE: ARR) has demonstrated significant financial volatility over the past few years as observed in the latest four years of quarterly data through Q1 2025. Below is a summary of key financial trends and metrics:
- Q1 2025 Consolidated Net Income: ARR earned $27.3 million, a strong recovery from prior quarters' losses, reflecting improving profitability.
- Revenue Growth Q1 2025: Total revenue reached $42.1 million after recovering from negative revenue in prior quarters, suggesting a rebound in core operations.
- Net Interest Income Trend: Net interest income increased to $36.3 million in Q1 2025, up from more negative or low values in previous quarters, indicating better interest margin management.
- Operating Cash Flow Improvement: Net cash from operating activities improved to $101.5 million in Q1 2025, signaling strong cash generation from core business activities.
- Issuance of Common Equity: Strong equity issuance ($371.4 million in Q1 2025) shows ARR raising capital to support its strategic initiatives and balance sheet strength.
- Dividend Policy: Consistently high cash dividends per share (approximately $0.72 in Q1 2025 versus higher in prior years) reflect a commitment to shareholder returns despite earnings volatility.
- Assets under Management: ARR’s total assets increased from approximately $10 billion in mid-2023 to $15.5 billion in Q1 2025, driven largely by increases in trading account securities, indicating growth in portfolio size.
- Use of Short-Term Debt: ARR's substantial reliance on short-term debt (about $12.5 billion in Q1 2025) exposes it to refinancing risks but aligns with its mREIT business model to leverage short-term funding.
- Negative Unrealized Capital Gains Impact: Large negative net realized and unrealized capital losses in recent quarters (e.g., -$204 million in Q1 2025) have pressured revenues and contributed to earnings volatility.
- Volatile Net Income History: ARR experienced significant net losses in multiple quarters over the past two years (e.g., Q3 2023 and parts of 2024), reflecting exposure to market swings and investment valuation changes.
Summary: Armour Residential REIT has faced marked volatility in earnings primarily due to fluctuations in net realized and unrealized capital gains/losses on its investment securities portfolio. However, recent quarters, especially Q1 2025, show signs of recovery with positive net income, improving interest income, and stronger operating cash flows. The firm continues to leverage short-term debt significantly and grow its asset base, supported by equity raises. Consistent dividend payments underscore a shareholder return focus despite earnings swings.
Retail investors should weigh ARR’s historically volatile earnings and reliance on capital market conditions against its ability to generate cash flow and maintain dividends. The improving trends in early 2025 suggest cautious optimism but also the need for close monitoring of market risks impacting ARR’s investment portfolio valuation.
08/29/25 01:08 PM ETAI Generated. May Contain Errors.