Annual Income Statements for Blackstone Mortgage Trust
This table shows Blackstone Mortgage Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Blackstone Mortgage Trust
This table shows Blackstone Mortgage Trust'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 |
|
103 |
-48 |
118 |
102 |
30 |
-2.38 |
-124 |
-61 |
-56 |
37 |
-0.36 |
Consolidated Net Income / (Loss) |
|
104 |
-47 |
119 |
102 |
31 |
-1.72 |
-123 |
-60 |
-56 |
37 |
-0.35 |
Net Income / (Loss) Continuing Operations |
|
104 |
-47 |
119 |
102 |
31 |
-1.72 |
-123 |
-60 |
-56 |
37 |
-0.35 |
Total Pre-Tax Income |
|
105 |
-46 |
120 |
104 |
32 |
-1.02 |
-122 |
-59 |
-55 |
37 |
0.37 |
Total Revenue |
|
156 |
191 |
174 |
177 |
524 |
-200 |
145 |
127 |
434 |
1,083 |
369 |
Net Interest Income / (Expense) |
|
156 |
191 |
174 |
177 |
519 |
-200 |
142 |
127 |
430 |
1,070 |
332 |
Total Interest Income |
|
359 |
462 |
491 |
522 |
519 |
505 |
486 |
466 |
430 |
387 |
332 |
Loans and Leases Interest Income |
|
- |
- |
- |
522 |
519 |
- |
- |
466 |
430 |
- |
332 |
Total Interest Expense |
|
202 |
271 |
317 |
345 |
0.00 |
705 |
344 |
339 |
0.00 |
-683 |
0.00 |
Total Non-Interest Income |
|
0.00 |
628 |
0.00 |
0.00 |
170 |
505 |
2.96 |
0.00 |
112 |
384 |
127 |
Other Service Charges |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.09 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.00 |
- |
0.00 |
- |
4.54 |
- |
2.96 |
- |
2.39 |
- |
0.00 |
Other Non-Interest Income |
|
- |
- |
- |
- |
0.00 |
- |
- |
- |
1.21 |
- |
37 |
Total Non-Interest Expense |
|
51 |
237 |
54 |
74 |
492 |
-199 |
268 |
186 |
489 |
1,043 |
368 |
Other Operating Expenses |
|
39 |
48 |
44 |
46 |
395 |
-314 |
33 |
32 |
356 |
1,025 |
318 |
Other Special Charges |
|
12 |
189 |
9.82 |
28 |
97 |
115 |
235 |
153 |
132 |
18 |
50 |
Nonoperating Income / (Expense), net |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.87 |
Income Tax Expense |
|
1.17 |
0.94 |
1.89 |
1.20 |
1.57 |
0.70 |
1.00 |
1.22 |
0.61 |
-0.46 |
0.72 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.67 |
0.55 |
0.80 |
0.85 |
1.04 |
0.66 |
0.67 |
0.86 |
0.54 |
0.19 |
0.01 |
Basic Earnings per Share |
|
$0.60 |
($0.28) |
$0.68 |
$0.59 |
$0.17 |
($0.01) |
($0.71) |
($0.35) |
($0.32) |
$0.21 |
$0.00 |
Weighted Average Basic Shares Outstanding |
|
170.97M |
170.63M |
172.60M |
172.62M |
172.65M |
172.67M |
174.04M |
173.97M |
173.64M |
173.78M |
172.00M |
Diluted Earnings per Share |
|
$0.59 |
($0.25) |
$0.67 |
$0.58 |
$0.17 |
$0.01 |
($0.71) |
($0.35) |
($0.32) |
$0.21 |
$0.00 |
Weighted Average Diluted Shares Outstanding |
|
185.32M |
170.63M |
180.87M |
180.89M |
172.65M |
172.67M |
174.04M |
173.97M |
173.64M |
173.78M |
172.00M |
Weighted Average Basic & Diluted Shares Outstanding |
|
170.90M |
172.28M |
172.29M |
172.31M |
172.30M |
173.67M |
173.58M |
173.62M |
172.99M |
171.59M |
171.58M |
Annual Cash Flow Statements for Blackstone Mortgage Trust
This table details how cash moves in and out of Blackstone Mortgage Trust'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 |
|
42 |
-29 |
21 |
-3.95 |
45 |
138 |
263 |
-249 |
55 |
-19 |
Net Cash From Operating Activities |
|
171 |
237 |
227 |
290 |
304 |
337 |
382 |
397 |
459 |
366 |
Net Cash From Continuing Operating Activities |
|
171 |
237 |
227 |
290 |
304 |
337 |
382 |
397 |
459 |
366 |
Net Income / (Loss) Continuing Operations |
|
212 |
246 |
218 |
286 |
307 |
140 |
422 |
251 |
250 |
-202 |
Consolidated Net Income / (Loss) |
|
212 |
246 |
218 |
286 |
307 |
140 |
422 |
251 |
250 |
-202 |
Depreciation Expense |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
9.41 |
Amortization Expense |
|
-15 |
-21 |
-16 |
-19 |
-26 |
-19 |
-28 |
-32 |
-24 |
-21 |
Non-Cash Adjustments to Reconcile Net Income |
|
-8.04 |
15 |
24 |
28 |
30 |
51 |
25 |
225 |
-2.26 |
0.65 |
Changes in Operating Assets and Liabilities, net |
|
-17 |
-4.05 |
1.85 |
-4.97 |
-8.10 |
165 |
-37 |
-47 |
235 |
579 |
Net Cash From Investing Activities |
|
-4,823 |
434 |
-781 |
-4,252 |
-1,871 |
-88 |
-5,627 |
-3,254 |
1,444 |
3,497 |
Net Cash From Continuing Investing Activities |
|
-4,823 |
434 |
-781 |
-4,252 |
-1,871 |
-88 |
-5,627 |
-3,254 |
1,444 |
3,497 |
Purchase of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-0.59 |
Purchase of Investment Securities |
|
-7,204 |
-3,167 |
-3,639 |
-8,025 |
-6,950 |
-2,243 |
-12,660 |
-7,050 |
-1,930 |
-1,705 |
Sale and/or Maturity of Investments |
|
2,637 |
3,601 |
2,858 |
3,261 |
5,050 |
1,828 |
6,872 |
3,722 |
3,356 |
4,881 |
Other Investing Activities, net |
|
-238 |
0.00 |
0.00 |
512 |
29 |
326 |
161 |
75 |
18 |
322 |
Net Cash From Financing Activities |
|
4,694 |
-700 |
575 |
3,958 |
1,613 |
-111 |
5,508 |
2,607 |
-1,848 |
-3,883 |
Net Cash From Continuing Financing Activities |
|
4,694 |
-700 |
575 |
3,958 |
1,613 |
-111 |
5,508 |
2,607 |
-1,848 |
-3,883 |
Issuance of Debt |
|
6,885 |
3,240 |
5,599 |
9,498 |
7,339 |
5,097 |
14,250 |
7,401 |
2,030 |
2,754 |
Issuance of Common Equity |
|
1,030 |
0.03 |
392 |
476 |
372 |
278 |
638 |
71 |
0.00 |
0.00 |
Repayment of Debt |
|
-3,030 |
-3,671 |
-5,160 |
-5,718 |
-5,748 |
-5,083 |
-8,975 |
-4,389 |
-3,418 |
-6,158 |
Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-29 |
Payment of Dividends |
|
-167 |
-233 |
-235 |
-277 |
-321 |
-349 |
-371 |
-421 |
-427 |
-404 |
Other Financing Activities, Net |
|
-42 |
-36 |
-21 |
-22 |
-30 |
-54 |
-34 |
-54 |
-32 |
-46 |
Cash Interest Paid |
|
127 |
165 |
207 |
319 |
426 |
312 |
288 |
608 |
1,293 |
1,261 |
Cash Income Taxes Paid |
|
0.13 |
0.29 |
0.30 |
0.55 |
-0.11 |
0.23 |
-0.07 |
0.68 |
6.67 |
4.48 |
Quarterly Cash Flow Statements for Blackstone Mortgage Trust
This table details how cash moves in and out of Blackstone Mortgage Trust'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 |
|
-5.20 |
12 |
223 |
-35 |
-60 |
-74 |
67 |
-40 |
-53 |
7.40 |
343 |
Net Cash From Operating Activities |
|
83 |
130 |
110 |
126 |
112 |
111 |
95 |
100 |
87 |
85 |
101 |
Net Cash From Continuing Operating Activities |
|
83 |
130 |
110 |
126 |
112 |
111 |
95 |
100 |
87 |
85 |
101 |
Net Income / (Loss) Continuing Operations |
|
104 |
-47 |
119 |
102 |
31 |
-1.72 |
-123 |
-60 |
-56 |
37 |
-0.35 |
Consolidated Net Income / (Loss) |
|
104 |
-47 |
119 |
102 |
31 |
-1.72 |
-123 |
-60 |
-56 |
37 |
-0.35 |
Depreciation Expense |
|
- |
- |
- |
- |
- |
- |
- |
- |
1.03 |
8.19 |
16 |
Amortization Expense |
|
-7.15 |
-7.90 |
-6.94 |
-7.15 |
-3.62 |
-6.45 |
-5.88 |
-6.32 |
-6.18 |
-2.80 |
-1.28 |
Non-Cash Adjustments to Reconcile Net Income |
|
1.61 |
211 |
-1.31 |
-1.36 |
-0.92 |
1.33 |
-1.59 |
-0.32 |
-2.26 |
4.83 |
2.22 |
Changes in Operating Assets and Liabilities, net |
|
-15 |
-26 |
-0.69 |
32 |
86 |
118 |
225 |
167 |
150 |
37 |
84 |
Net Cash From Investing Activities |
|
204 |
-53 |
157 |
584 |
447 |
256 |
376 |
488 |
1,286 |
1,347 |
261 |
Net Cash From Continuing Investing Activities |
|
204 |
-53 |
157 |
584 |
447 |
256 |
376 |
488 |
1,286 |
1,347 |
261 |
Purchase of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-4.26 |
Purchase of Investment Securities |
|
-677 |
-783 |
-449 |
-592 |
-479 |
-410 |
-319 |
-449 |
-540 |
-398 |
-1,852 |
Sale and/or Maturity of Investments |
|
825 |
711 |
434 |
1,340 |
590 |
992 |
574 |
1,045 |
1,573 |
1,688 |
2,035 |
Other Investing Activities, net |
|
56 |
19 |
173 |
-165 |
337 |
-327 |
120 |
-109 |
253 |
57 |
83 |
Net Cash From Financing Activities |
|
-293 |
-64 |
-44 |
-745 |
-619 |
-440 |
-404 |
-628 |
-1,426 |
-1,424 |
-18 |
Net Cash From Continuing Financing Activities |
|
-293 |
-64 |
-44 |
-745 |
-619 |
-440 |
-404 |
-628 |
-1,426 |
-1,424 |
-18 |
Issuance of Debt |
|
714 |
856 |
1,026 |
477 |
261 |
265 |
590 |
190 |
434 |
1,540 |
2,065 |
Repayment of Debt |
|
-912 |
-806 |
-955 |
-1,107 |
-766 |
-591 |
-878 |
-704 |
-1,733 |
-2,843 |
-1,948 |
Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-18 |
-32 |
Payment of Dividends |
|
-106 |
-106 |
-106 |
-107 |
-107 |
-107 |
-107 |
-108 |
-108 |
-81 |
-81 |
Other Financing Activities, Net |
|
-7.83 |
-8.90 |
-8.00 |
-8.20 |
-7.92 |
-8.05 |
-8.94 |
-6.01 |
-9.22 |
-22 |
-22 |
Cash Interest Paid |
|
186 |
234 |
318 |
321 |
343 |
311 |
344 |
324 |
326 |
268 |
245 |
Cash Income Taxes Paid |
|
0.32 |
-0.05 |
0.90 |
3.39 |
0.94 |
1.44 |
1.16 |
0.86 |
2.63 |
-0.17 |
0.78 |
Annual Balance Sheets for Blackstone Mortgage Trust
This table presents Blackstone Mortgage Trust'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 |
|
9,377 |
8,813 |
10,259 |
14,467 |
16,552 |
16,959 |
22,703 |
25,354 |
24,036 |
19,802 |
Cash and Due from Banks |
|
96 |
76 |
70 |
106 |
150 |
290 |
551 |
291 |
350 |
323 |
Trading Account Securities |
|
9.44 |
- |
- |
- |
- |
- |
- |
- |
0.00 |
4.45 |
Loans and Leases, Net of Allowance |
|
9,077 |
8,693 |
10,057 |
14,191 |
0.00 |
16,573 |
22,003 |
25,018 |
23,787 |
19,048 |
Loans and Leases |
|
9,077 |
8,693 |
10,057 |
14,191 |
- |
16,573 |
22,003 |
25,018 |
23,787 |
19,048 |
Other Assets |
|
184 |
44 |
100 |
171 |
16,402 |
96 |
149 |
45 |
-101 |
427 |
Total Liabilities & Shareholders' Equity |
|
9,377 |
8,813 |
10,259 |
14,467 |
16,552 |
16,959 |
22,703 |
25,354 |
24,036 |
19,802 |
Total Liabilities |
|
6,871 |
6,319 |
7,341 |
11,093 |
12,767 |
13,055 |
18,085 |
20,810 |
19,649 |
16,008 |
Long-Term Debt |
|
6,777 |
6,231 |
7,201 |
10,965 |
12,268 |
12,852 |
17,853 |
20,383 |
19,286 |
15,725 |
Other Long-Term Liabilities |
|
94 |
88 |
141 |
128 |
324 |
202 |
231 |
427 |
363 |
283 |
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 |
|
2,506 |
2,494 |
2,917 |
3,375 |
3,785 |
3,904 |
4,619 |
4,544 |
4,388 |
3,794 |
Total Preferred & Common Equity |
|
2,493 |
2,494 |
2,911 |
3,364 |
3,763 |
3,886 |
4,588 |
4,519 |
4,368 |
3,787 |
Total Common Equity |
|
2,493 |
2,494 |
2,911 |
3,364 |
3,763 |
3,886 |
4,588 |
4,519 |
4,368 |
3,787 |
Common Stock |
|
3,071 |
3,091 |
3,508 |
3,968 |
4,371 |
4,704 |
5,375 |
5,478 |
5,509 |
5,513 |
Retained Earnings |
|
-546 |
-541 |
-567 |
-569 |
-593 |
-829 |
-795 |
-969 |
-1,151 |
-1,734 |
Accumulated Other Comprehensive Income / (Loss) |
|
-33 |
-56 |
-30 |
-34 |
-16 |
11 |
8.31 |
10 |
9.45 |
8.27 |
Noncontrolling Interest |
|
13 |
0.00 |
6.34 |
10 |
22 |
18 |
31 |
25 |
20 |
6.88 |
Quarterly Balance Sheets for Blackstone Mortgage Trust
This table presents Blackstone Mortgage Trust'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 |
|
24,799 |
25,386 |
24,863 |
24,043 |
23,266 |
22,637 |
21,443 |
19,957 |
Cash and Due from Banks |
|
272 |
516 |
483 |
421 |
414 |
374 |
322 |
669 |
Trading Account Securities |
|
- |
- |
- |
- |
- |
- |
- |
29 |
Loans and Leases, Net of Allowance |
|
24,423 |
0.00 |
24,483 |
23,716 |
23,189 |
22,871 |
21,603 |
19,050 |
Loans and Leases |
|
24,423 |
- |
24,483 |
23,716 |
23,189 |
22,871 |
21,603 |
19,050 |
Other Assets |
|
104 |
24,870 |
-103 |
-94 |
-337 |
-608 |
-481 |
210 |
Total Liabilities & Shareholders' Equity |
|
24,799 |
25,386 |
24,863 |
24,043 |
23,266 |
22,637 |
21,443 |
19,957 |
Total Liabilities |
|
20,115 |
20,825 |
20,296 |
19,550 |
19,101 |
18,632 |
17,583 |
16,269 |
Long-Term Debt |
|
19,905 |
20,542 |
20,002 |
19,272 |
18,843 |
18,375 |
17,236 |
15,927 |
Other Long-Term Liabilities |
|
- |
283 |
- |
278 |
258 |
257 |
346 |
341 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
4,684 |
4,561 |
4,566 |
4,494 |
4,165 |
4,005 |
3,860 |
3,689 |
Total Preferred & Common Equity |
|
4,658 |
4,535 |
4,541 |
4,471 |
4,145 |
3,985 |
3,845 |
3,682 |
Total Common Equity |
|
4,658 |
4,535 |
4,541 |
4,471 |
4,145 |
3,985 |
3,845 |
3,682 |
Common Stock |
|
5,469 |
5,485 |
5,493 |
5,501 |
5,518 |
5,526 |
5,523 |
5,488 |
Retained Earnings |
|
-815 |
-958 |
-963 |
-1,041 |
-1,383 |
-1,552 |
-1,690 |
-1,815 |
Accumulated Other Comprehensive Income / (Loss) |
|
3.83 |
7.83 |
11 |
11 |
9.87 |
10 |
11 |
8.59 |
Noncontrolling Interest |
|
26 |
25 |
26 |
23 |
20 |
20 |
16 |
6.75 |
Annual Metrics And Ratios for Blackstone Mortgage Trust
This table displays calculated financial ratios and metrics derived from Blackstone Mortgage Trust's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
123.33% |
21.49% |
-3.40% |
30.83% |
6.98% |
1.89% |
19.04% |
22.08% |
7.52% |
164.85% |
EBITDA Growth |
|
158.34% |
20.08% |
-9.24% |
32.40% |
5.18% |
-56.86% |
225.48% |
-43.68% |
3.94% |
-190.21% |
EBIT Growth |
|
145.85% |
21.37% |
-10.34% |
31.08% |
7.26% |
-54.14% |
200.34% |
-39.90% |
0.47% |
-177.06% |
NOPAT Growth |
|
146.53% |
21.56% |
-10.40% |
31.13% |
7.55% |
-54.32% |
200.73% |
-40.55% |
-0.46% |
-155.10% |
Net Income Growth |
|
110.84% |
16.31% |
-11.55% |
31.13% |
7.55% |
-54.32% |
200.73% |
-40.55% |
-0.46% |
-180.77% |
EPS Growth |
|
29.57% |
4.98% |
-10.28% |
10.13% |
-6.00% |
-58.72% |
185.57% |
-47.29% |
-2.05% |
-181.82% |
Operating Cash Flow Growth |
|
112.55% |
38.07% |
-3.88% |
27.50% |
4.84% |
10.71% |
13.63% |
3.75% |
15.63% |
-20.14% |
Free Cash Flow Firm Growth |
|
-78.51% |
117.53% |
-246.66% |
-234.86% |
64.28% |
59.90% |
-838.80% |
58.36% |
168.21% |
167.20% |
Invested Capital Growth |
|
105.75% |
-6.01% |
15.97% |
41.72% |
11.95% |
4.39% |
34.11% |
10.93% |
-5.03% |
-17.55% |
Revenue Q/Q Growth |
|
21.52% |
-3.17% |
2.83% |
5.87% |
1.81% |
-0.06% |
14.33% |
2.81% |
-36.68% |
253.68% |
EBITDA Q/Q Growth |
|
18.30% |
-3.15% |
3.36% |
6.26% |
0.40% |
-25.47% |
25.77% |
-42.54% |
25.18% |
20.50% |
EBIT Q/Q Growth |
|
17.06% |
-2.88% |
2.76% |
5.82% |
1.90% |
-24.58% |
27.49% |
-40.23% |
21.42% |
17.14% |
NOPAT Q/Q Growth |
|
17.15% |
-2.83% |
2.22% |
5.83% |
1.88% |
3.57% |
10.59% |
-40.64% |
22.13% |
17.14% |
Net Income Q/Q Growth |
|
23.46% |
-4.72% |
2.22% |
5.83% |
1.88% |
3.57% |
10.59% |
-40.64% |
22.13% |
16.23% |
EPS Q/Q Growth |
|
46.95% |
-6.30% |
1.34% |
0.81% |
-1.26% |
4.30% |
6.13% |
-41.37% |
22.22% |
14.60% |
Operating Cash Flow Q/Q Growth |
|
34.12% |
-6.96% |
0.81% |
5.97% |
2.76% |
-0.04% |
15.79% |
0.70% |
-3.99% |
-6.77% |
Free Cash Flow Firm Q/Q Growth |
|
21.15% |
-50.11% |
-10.76% |
-67.40% |
40.04% |
65.34% |
-52.99% |
39.11% |
46.17% |
60.52% |
Invested Capital Q/Q Growth |
|
-4.86% |
3.86% |
4.58% |
16.62% |
7.43% |
0.31% |
9.37% |
1.37% |
-0.39% |
-7.48% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
71.74% |
70.91% |
66.62% |
67.42% |
66.28% |
28.07% |
76.74% |
35.40% |
34.22% |
-11.66% |
EBIT Margin |
|
77.68% |
77.60% |
72.03% |
72.16% |
72.35% |
32.56% |
82.16% |
40.45% |
37.80% |
-11.00% |
Profit (Net Income) Margin |
|
82.06% |
78.56% |
71.93% |
72.09% |
72.47% |
32.49% |
82.08% |
39.97% |
37.01% |
-11.29% |
Tax Burden Percent |
|
99.76% |
99.92% |
99.86% |
99.89% |
100.16% |
99.77% |
99.90% |
98.82% |
97.90% |
101.19% |
Interest Burden Percent |
|
105.88% |
101.31% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
101.40% |
Effective Tax Rate |
|
0.24% |
0.08% |
0.14% |
0.11% |
-0.16% |
0.23% |
0.10% |
1.18% |
2.10% |
0.00% |
Return on Invested Capital (ROIC) |
|
2.90% |
2.70% |
2.31% |
2.34% |
2.02% |
0.86% |
2.15% |
1.06% |
1.03% |
-0.64% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.14% |
2.75% |
2.31% |
2.34% |
2.02% |
0.86% |
2.15% |
1.06% |
1.03% |
-1.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
7.68% |
7.16% |
5.74% |
6.75% |
6.56% |
2.80% |
7.76% |
4.42% |
4.57% |
-4.30% |
Return on Equity (ROE) |
|
10.58% |
9.86% |
8.06% |
9.08% |
8.59% |
3.65% |
9.91% |
5.48% |
5.60% |
-4.93% |
Cash Return on Invested Capital (CROIC) |
|
-66.27% |
8.90% |
-12.47% |
-32.18% |
-9.25% |
-3.44% |
-26.99% |
-9.30% |
6.19% |
18.60% |
Operating Return on Assets (OROA) |
|
2.88% |
2.68% |
2.29% |
2.31% |
1.98% |
0.84% |
2.13% |
1.06% |
1.03% |
-0.90% |
Return on Assets (ROA) |
|
3.04% |
2.71% |
2.29% |
2.31% |
1.98% |
0.84% |
2.13% |
1.04% |
1.01% |
-0.92% |
Return on Common Equity (ROCE) |
|
10.45% |
9.83% |
8.05% |
9.06% |
8.55% |
3.63% |
9.85% |
5.45% |
5.57% |
-4.92% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.50% |
9.88% |
7.49% |
8.50% |
8.17% |
3.61% |
9.20% |
5.56% |
5.72% |
-5.33% |
Net Operating Profit after Tax (NOPAT) |
|
200 |
243 |
218 |
286 |
307 |
140 |
422 |
251 |
250 |
-138 |
NOPAT Margin |
|
77.50% |
77.54% |
71.93% |
72.09% |
72.47% |
32.49% |
82.08% |
39.97% |
37.01% |
-7.70% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.24% |
-0.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.37% |
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% |
Operating Expenses to Revenue |
|
22.32% |
22.40% |
27.97% |
27.84% |
27.65% |
67.44% |
17.84% |
59.55% |
62.20% |
111.00% |
Earnings before Interest and Taxes (EBIT) |
|
201 |
243 |
218 |
286 |
307 |
141 |
423 |
254 |
255 |
-197 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
185 |
222 |
202 |
267 |
281 |
121 |
395 |
222 |
231 |
-208 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.46 |
0.57 |
0.57 |
0.66 |
0.83 |
0.72 |
0.79 |
0.63 |
0.75 |
0.80 |
Price to Tangible Book Value (P/TBV) |
|
0.46 |
0.57 |
0.57 |
0.66 |
0.83 |
0.72 |
0.79 |
0.63 |
0.75 |
0.80 |
Price to Revenue (P/Rev) |
|
4.44 |
4.51 |
5.46 |
5.63 |
7.39 |
6.49 |
7.05 |
4.53 |
4.82 |
1.68 |
Price to Earnings (P/E) |
|
5.82 |
5.94 |
7.60 |
7.83 |
10.26 |
20.38 |
8.65 |
11.45 |
13.21 |
0.00 |
Dividend Yield |
|
18.56% |
16.45% |
14.21% |
13.29% |
10.62% |
12.92% |
10.74% |
14.89% |
13.12% |
12.52% |
Earnings Yield |
|
17.18% |
16.83% |
13.15% |
12.77% |
9.74% |
4.91% |
11.56% |
8.73% |
7.57% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.84 |
0.87 |
0.87 |
0.91 |
0.95 |
0.92 |
0.93 |
0.92 |
0.94 |
0.94 |
Enterprise Value to Revenue (EV/Rev) |
|
30.32 |
24.13 |
28.90 |
33.05 |
36.01 |
35.60 |
40.74 |
36.56 |
32.89 |
10.30 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
42.27 |
34.04 |
43.38 |
49.02 |
54.33 |
126.85 |
53.09 |
103.29 |
96.12 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
39.03 |
31.10 |
40.13 |
45.79 |
49.78 |
109.33 |
49.58 |
90.39 |
87.02 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
39.13 |
31.12 |
40.19 |
45.84 |
49.70 |
109.58 |
49.63 |
91.47 |
88.89 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
45.68 |
31.99 |
38.51 |
45.18 |
50.24 |
45.71 |
54.80 |
57.87 |
48.41 |
50.27 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
9.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.78 |
4.59 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.70 |
2.50 |
2.47 |
3.25 |
3.24 |
3.29 |
3.87 |
4.49 |
4.40 |
4.14 |
Long-Term Debt to Equity |
|
2.70 |
2.50 |
2.47 |
3.25 |
3.24 |
3.29 |
3.87 |
4.49 |
4.40 |
4.14 |
Financial Leverage |
|
2.44 |
2.60 |
2.48 |
2.89 |
3.25 |
3.27 |
3.60 |
4.17 |
4.44 |
4.28 |
Leverage Ratio |
|
3.48 |
3.64 |
3.52 |
3.93 |
4.33 |
4.36 |
4.65 |
5.24 |
5.53 |
5.36 |
Compound Leverage Factor |
|
3.69 |
3.69 |
3.52 |
3.93 |
4.33 |
4.36 |
4.65 |
5.24 |
5.53 |
5.43 |
Debt to Total Capital |
|
73.01% |
71.42% |
71.17% |
76.47% |
76.42% |
76.70% |
79.45% |
81.77% |
81.47% |
80.56% |
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% |
Long-Term Debt to Total Capital |
|
73.01% |
71.42% |
71.17% |
76.47% |
76.42% |
76.70% |
79.45% |
81.77% |
81.47% |
80.56% |
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 |
|
0.14% |
0.00% |
0.06% |
0.07% |
0.14% |
0.11% |
0.14% |
0.10% |
0.08% |
0.04% |
Common Equity to Total Capital |
|
26.85% |
28.58% |
28.77% |
23.46% |
23.44% |
23.19% |
20.42% |
18.13% |
18.45% |
19.40% |
Debt to EBITDA |
|
36.58 |
28.01 |
35.66 |
41.02 |
43.63 |
105.96 |
45.22 |
91.68 |
83.46 |
-75.43 |
Net Debt to EBITDA |
|
36.01 |
27.67 |
35.16 |
40.62 |
43.10 |
103.57 |
43.83 |
90.37 |
81.94 |
-73.87 |
Long-Term Debt to EBITDA |
|
36.58 |
28.01 |
35.66 |
41.02 |
43.63 |
105.96 |
45.22 |
91.68 |
83.46 |
-75.43 |
Debt to NOPAT |
|
33.87 |
25.62 |
33.04 |
38.36 |
39.91 |
91.53 |
42.28 |
81.19 |
77.18 |
-114.20 |
Net Debt to NOPAT |
|
33.34 |
25.31 |
32.56 |
37.99 |
39.42 |
89.47 |
40.97 |
80.03 |
75.78 |
-111.85 |
Long-Term Debt to NOPAT |
|
33.87 |
25.62 |
33.04 |
38.36 |
39.91 |
91.53 |
42.28 |
81.19 |
77.18 |
-114.20 |
Noncontrolling Interest Sharing Ratio |
|
1.23% |
0.26% |
0.12% |
0.27% |
0.46% |
0.52% |
0.57% |
0.61% |
0.51% |
0.33% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-4,571 |
801 |
-1,175 |
-3,935 |
-1,406 |
-564 |
-5,293 |
-2,204 |
1,503 |
4,017 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
62,110.68% |
Free Cash Flow to Firm to Interest Expense |
|
-29.99 |
4.35 |
-5.00 |
-10.94 |
-3.07 |
-1.62 |
-15.56 |
-3.10 |
1.10 |
0.00 |
Operating Cash Flow to Interest Expense |
|
1.12 |
1.28 |
0.97 |
0.81 |
0.66 |
0.97 |
1.12 |
0.56 |
0.34 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.12 |
1.28 |
0.97 |
0.81 |
0.66 |
0.97 |
1.12 |
0.56 |
0.34 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.08 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
9,283 |
8,725 |
10,118 |
14,339 |
16,052 |
16,757 |
22,472 |
24,927 |
23,674 |
19,519 |
Invested Capital Turnover |
|
0.04 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.08 |
Increase / (Decrease) in Invested Capital |
|
4,771 |
-558 |
1,393 |
4,221 |
1,713 |
704 |
5,715 |
2,455 |
-1,253 |
-4,155 |
Enterprise Value (EV) |
|
7,830 |
7,571 |
8,759 |
13,103 |
15,276 |
15,386 |
20,959 |
22,964 |
22,213 |
18,420 |
Market Capitalization |
|
1,145 |
1,416 |
1,655 |
2,233 |
3,136 |
2,806 |
3,626 |
2,847 |
3,257 |
3,012 |
Book Value per Share |
|
$26.74 |
$26.55 |
$30.70 |
$28.11 |
$28.02 |
$26.58 |
$29.21 |
$26.44 |
$25.35 |
$21.89 |
Tangible Book Value per Share |
|
$26.74 |
$26.55 |
$30.70 |
$28.11 |
$28.02 |
$26.58 |
$29.21 |
$26.44 |
$25.35 |
$21.89 |
Total Capital |
|
9,283 |
8,725 |
10,118 |
14,339 |
16,052 |
16,757 |
22,472 |
24,927 |
23,674 |
19,519 |
Total Debt |
|
6,777 |
6,231 |
7,201 |
10,965 |
12,268 |
12,852 |
17,853 |
20,383 |
19,286 |
15,725 |
Total Long-Term Debt |
|
6,777 |
6,231 |
7,201 |
10,965 |
12,268 |
12,852 |
17,853 |
20,383 |
19,286 |
15,725 |
Net Debt |
|
6,671 |
6,156 |
7,098 |
10,859 |
12,118 |
12,562 |
17,302 |
20,092 |
18,936 |
15,401 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.59 |
Net Nonoperating Expense (NNE) |
|
-12 |
-3.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
64 |
Net Nonoperating Obligations (NNO) |
|
6,777 |
6,231 |
7,201 |
10,965 |
12,268 |
12,852 |
17,853 |
20,383 |
19,286 |
15,725 |
Total Depreciation and Amortization (D&A) |
|
-15 |
-21 |
-16 |
-19 |
-26 |
-19 |
-28 |
-32 |
-24 |
-12 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.41 |
$2.53 |
$2.27 |
$2.50 |
$2.35 |
$0.97 |
$2.77 |
$1.46 |
$1.43 |
($1.17) |
Adjusted Weighted Average Basic Shares Outstanding |
|
93.93M |
94.82M |
108.19M |
123.76M |
135.36M |
147.04M |
151.52M |
170.63M |
172.67M |
173.78M |
Adjusted Diluted Earnings per Share |
|
$2.41 |
$2.53 |
$2.27 |
$2.50 |
$2.35 |
$0.97 |
$2.77 |
$1.46 |
$1.43 |
($1.17) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
93.93M |
94.82M |
108.19M |
123.76M |
135.36M |
147.04M |
151.52M |
170.63M |
172.67M |
173.78M |
Adjusted Basic & Diluted Earnings per Share |
|
$2.41 |
$2.53 |
$2.27 |
$2.50 |
$2.35 |
$0.97 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
81.74M |
94.17M |
95.96M |
113.86M |
130.09M |
141.80M |
168.61M |
172.28M |
173.67M |
171.59M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
178 |
230 |
218 |
286 |
215 |
308 |
382 |
460 |
494 |
239 |
Normalized NOPAT Margin |
|
69.01% |
73.27% |
71.93% |
72.09% |
50.64% |
71.19% |
74.34% |
73.25% |
73.22% |
13.39% |
Pre Tax Income Margin |
|
82.25% |
78.62% |
72.03% |
72.16% |
72.35% |
32.56% |
82.16% |
40.45% |
37.80% |
-11.15% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.32 |
1.32 |
0.93 |
0.80 |
0.67 |
0.41 |
1.24 |
0.36 |
0.19 |
0.00 |
NOPAT to Interest Expense |
|
1.31 |
1.32 |
0.93 |
0.79 |
0.67 |
0.40 |
1.24 |
0.35 |
0.18 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
1.32 |
1.32 |
0.93 |
0.80 |
0.67 |
0.41 |
1.24 |
0.36 |
0.19 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
1.31 |
1.32 |
0.93 |
0.79 |
0.67 |
0.40 |
1.24 |
0.35 |
0.18 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
78.81% |
94.46% |
107.81% |
97.01% |
104.41% |
248.48% |
87.78% |
167.84% |
170.84% |
-200.17% |
Augmented Payout Ratio |
|
78.81% |
94.46% |
107.81% |
97.01% |
104.41% |
248.48% |
87.78% |
167.84% |
170.84% |
-214.66% |
Quarterly Metrics And Ratios for Blackstone Mortgage Trust
This table displays calculated financial ratios and metrics derived from Blackstone Mortgage Trust'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 |
|
33.01% |
9.86% |
30.26% |
20.59% |
235.43% |
-204.74% |
-16.55% |
-28.52% |
-17.22% |
640.98% |
153.99% |
EBITDA Growth |
|
22.02% |
-148.76% |
22.89% |
12.30% |
-70.89% |
86.16% |
-212.82% |
-167.64% |
-311.80% |
703.52% |
112.68% |
EBIT Growth |
|
24.41% |
-136.86% |
19.96% |
9.61% |
-69.43% |
97.79% |
-201.43% |
-156.88% |
-271.91% |
4,000.98% |
101.02% |
NOPAT Growth |
|
23.12% |
-125.82% |
18.25% |
9.20% |
-70.59% |
97.79% |
-172.13% |
-140.28% |
-226.51% |
5,351.16% |
98.61% |
Net Income Growth |
|
23.12% |
-137.63% |
18.25% |
9.20% |
-70.59% |
96.35% |
-203.89% |
-158.74% |
-282.74% |
2,278.50% |
99.72% |
EPS Growth |
|
5.36% |
-132.05% |
15.52% |
7.41% |
-71.19% |
104.00% |
-205.97% |
-160.34% |
-288.24% |
2,000.00% |
100.00% |
Operating Cash Flow Growth |
|
-7.40% |
2.16% |
21.66% |
34.78% |
34.97% |
-14.63% |
-13.69% |
-20.50% |
-22.25% |
-23.94% |
6.24% |
Free Cash Flow Firm Growth |
|
-4.84% |
55.51% |
83.23% |
110.14% |
121.69% |
150.36% |
281.75% |
187.14% |
207.80% |
234.63% |
68.77% |
Invested Capital Growth |
|
19.68% |
10.93% |
5.13% |
-2.56% |
-3.35% |
-5.03% |
-8.34% |
-8.91% |
-11.23% |
-17.55% |
-14.74% |
Revenue Q/Q Growth |
|
6.20% |
22.35% |
-8.84% |
1.81% |
195.41% |
-138.20% |
-5.52% |
-12.78% |
242.11% |
149.64% |
-65.90% |
EBITDA Q/Q Growth |
|
13.92% |
-155.08% |
310.39% |
-14.94% |
-70.47% |
-126.20% |
-1,614.66% |
49.00% |
7.55% |
174.65% |
-63.96% |
EBIT Q/Q Growth |
|
11.08% |
-143.82% |
361.56% |
-13.91% |
-69.02% |
-103.17% |
-11,912.59% |
51.72% |
6.36% |
171.83% |
-96.87% |
NOPAT Q/Q Growth |
|
10.71% |
-131.02% |
467.78% |
-13.55% |
-70.18% |
-102.33% |
-11,912.59% |
51.72% |
6.36% |
196.69% |
-103.18% |
Net Income Q/Q Growth |
|
10.71% |
-145.22% |
352.30% |
-13.55% |
-70.18% |
-105.62% |
-7,077.74% |
51.12% |
7.24% |
166.94% |
-100.94% |
EPS Q/Q Growth |
|
9.26% |
-142.37% |
368.00% |
-13.43% |
-70.69% |
-94.12% |
-7,200.00% |
50.70% |
8.57% |
165.63% |
-100.00% |
Operating Cash Flow Q/Q Growth |
|
-11.21% |
56.86% |
-15.82% |
14.96% |
-11.09% |
-0.79% |
-13.82% |
5.89% |
-13.04% |
-2.95% |
18.89% |
Free Cash Flow Firm Q/Q Growth |
|
46.61% |
36.85% |
55.56% |
167.68% |
14.21% |
46.62% |
60.37% |
6.92% |
22.43% |
59.39% |
-19.12% |
Invested Capital Q/Q Growth |
|
-2.48% |
1.37% |
0.70% |
-2.13% |
-3.27% |
-0.39% |
-2.81% |
-2.73% |
-5.73% |
-7.48% |
0.50% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
62.71% |
-28.23% |
65.16% |
54.44% |
5.44% |
0.00% |
-88.10% |
-51.52% |
-13.92% |
4.16% |
4.40% |
EBIT Margin |
|
67.29% |
-24.10% |
69.15% |
58.47% |
6.13% |
0.00% |
-84.05% |
-46.53% |
-12.74% |
3.66% |
0.34% |
Profit (Net Income) Margin |
|
66.54% |
-24.59% |
68.06% |
57.80% |
5.83% |
0.00% |
-84.74% |
-47.49% |
-12.88% |
3.45% |
-0.10% |
Tax Burden Percent |
|
98.88% |
102.04% |
98.43% |
98.84% |
95.12% |
168.73% |
100.82% |
102.06% |
101.11% |
101.24% |
-95.64% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
93.07% |
29.57% |
Effective Tax Rate |
|
1.12% |
0.00% |
1.57% |
1.16% |
4.88% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.24% |
195.64% |
Return on Invested Capital (ROIC) |
|
1.80% |
-0.45% |
1.86% |
1.62% |
0.26% |
0.00% |
-1.58% |
-0.83% |
-0.20% |
0.29% |
-0.03% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.80% |
-0.52% |
1.86% |
1.62% |
0.26% |
0.00% |
-1.77% |
-0.93% |
-0.30% |
0.29% |
-0.03% |
Return on Net Nonoperating Assets (RNNOA) |
|
7.28% |
-2.19% |
8.00% |
7.13% |
1.10% |
0.00% |
-8.00% |
-4.14% |
-1.29% |
1.22% |
-0.11% |
Return on Equity (ROE) |
|
9.08% |
-2.63% |
9.86% |
8.75% |
1.36% |
0.00% |
-9.58% |
-4.97% |
-1.49% |
1.51% |
-0.14% |
Cash Return on Invested Capital (CROIC) |
|
-16.04% |
-9.30% |
-3.90% |
3.71% |
4.25% |
6.19% |
8.74% |
8.88% |
11.16% |
18.60% |
15.66% |
Operating Return on Assets (OROA) |
|
1.81% |
-0.63% |
1.87% |
1.62% |
0.27% |
0.00% |
-2.23% |
-1.17% |
-0.28% |
0.30% |
0.03% |
Return on Assets (ROA) |
|
1.79% |
-0.64% |
1.84% |
1.61% |
0.25% |
0.00% |
-2.25% |
-1.19% |
-0.29% |
0.28% |
-0.01% |
Return on Common Equity (ROCE) |
|
9.02% |
-2.62% |
9.80% |
8.70% |
1.35% |
0.00% |
-9.53% |
-4.94% |
-1.48% |
1.50% |
-0.14% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.08% |
0.00% |
5.94% |
6.12% |
4.58% |
0.00% |
0.20% |
-3.88% |
-6.27% |
0.00% |
-2.15% |
Net Operating Profit after Tax (NOPAT) |
|
104 |
-32 |
119 |
102 |
31 |
-0.71 |
-86 |
-41 |
-39 |
37 |
-1.19 |
NOPAT Margin |
|
66.54% |
-16.87% |
68.06% |
57.80% |
5.83% |
0.00% |
-58.83% |
-32.57% |
-8.91% |
3.45% |
-0.32% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.08% |
0.00% |
0.00% |
0.00% |
0.01% |
0.19% |
0.10% |
0.09% |
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 |
|
32.71% |
124.10% |
30.85% |
41.53% |
93.87% |
0.00% |
184.05% |
146.53% |
112.74% |
96.34% |
99.66% |
Earnings before Interest and Taxes (EBIT) |
|
105 |
-46 |
120 |
104 |
32 |
-1.02 |
-122 |
-59 |
-55 |
40 |
1.24 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
98 |
-54 |
114 |
97 |
29 |
-7.47 |
-128 |
-65 |
-60 |
45 |
16 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.69 |
0.63 |
0.58 |
0.70 |
0.74 |
0.75 |
0.80 |
0.76 |
0.86 |
0.80 |
0.93 |
Price to Tangible Book Value (P/TBV) |
|
0.69 |
0.63 |
0.58 |
0.70 |
0.74 |
0.75 |
0.80 |
0.76 |
0.86 |
0.80 |
0.93 |
Price to Revenue (P/Rev) |
|
5.23 |
4.53 |
3.95 |
4.54 |
3.12 |
4.82 |
5.12 |
5.07 |
6.53 |
1.68 |
1.71 |
Price to Earnings (P/E) |
|
7.61 |
11.45 |
9.89 |
11.52 |
16.53 |
13.21 |
667.65 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
13.21% |
14.89% |
16.20% |
13.48% |
12.84% |
13.12% |
12.90% |
14.24% |
12.26% |
12.52% |
10.15% |
Earnings Yield |
|
13.14% |
8.73% |
10.11% |
8.68% |
6.05% |
7.57% |
0.15% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.93 |
0.92 |
0.90 |
0.92 |
0.93 |
0.94 |
0.95 |
0.94 |
0.96 |
0.94 |
0.95 |
Enterprise Value to Revenue (EV/Rev) |
|
37.41 |
36.56 |
33.94 |
32.51 |
20.82 |
32.89 |
33.66 |
35.32 |
40.01 |
10.30 |
9.29 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
59.07 |
103.29 |
93.19 |
89.41 |
120.26 |
96.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
53.77 |
90.39 |
82.78 |
80.21 |
105.61 |
87.02 |
1,721.30 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
54.05 |
91.47 |
84.24 |
81.72 |
108.50 |
88.89 |
2,663.17 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
58.00 |
57.87 |
54.50 |
50.61 |
46.46 |
48.41 |
49.03 |
50.35 |
51.47 |
50.27 |
50.21 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
24.60 |
21.59 |
14.78 |
10.35 |
10.10 |
8.08 |
4.59 |
5.60 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
4.25 |
4.49 |
4.50 |
4.38 |
4.29 |
4.40 |
4.52 |
4.59 |
4.46 |
4.14 |
4.32 |
Long-Term Debt to Equity |
|
4.25 |
4.49 |
4.50 |
4.38 |
4.29 |
4.40 |
4.52 |
4.59 |
4.46 |
4.14 |
4.32 |
Financial Leverage |
|
4.04 |
4.17 |
4.31 |
4.39 |
4.27 |
4.44 |
4.51 |
4.48 |
4.37 |
4.28 |
4.43 |
Leverage Ratio |
|
5.08 |
5.24 |
5.36 |
5.45 |
5.32 |
5.53 |
5.58 |
5.54 |
5.44 |
5.36 |
5.50 |
Compound Leverage Factor |
|
5.08 |
5.24 |
5.36 |
5.45 |
5.32 |
5.53 |
5.58 |
5.54 |
5.44 |
4.99 |
1.63 |
Debt to Total Capital |
|
80.95% |
81.77% |
81.83% |
81.41% |
81.09% |
81.47% |
81.90% |
82.11% |
81.70% |
80.56% |
81.20% |
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 |
|
80.95% |
81.77% |
81.83% |
81.41% |
81.09% |
81.47% |
81.90% |
82.11% |
81.70% |
80.56% |
81.20% |
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 |
|
0.10% |
0.10% |
0.10% |
0.10% |
0.10% |
0.08% |
0.09% |
0.09% |
0.07% |
0.04% |
0.03% |
Common Equity to Total Capital |
|
18.94% |
18.13% |
18.07% |
18.48% |
18.81% |
18.45% |
18.01% |
17.80% |
18.22% |
19.40% |
18.77% |
Debt to EBITDA |
|
51.45 |
91.68 |
84.37 |
78.73 |
104.39 |
83.46 |
-1,801.29 |
-106.63 |
-65.73 |
-75.43 |
-248.14 |
Net Debt to EBITDA |
|
50.74 |
90.37 |
82.25 |
76.83 |
102.11 |
81.94 |
-1,761.72 |
-104.46 |
-64.50 |
-73.87 |
-237.72 |
Long-Term Debt to EBITDA |
|
51.45 |
91.68 |
84.37 |
78.73 |
104.39 |
83.46 |
-1,801.29 |
-106.63 |
-65.73 |
-75.43 |
-248.14 |
Debt to NOPAT |
|
47.07 |
81.19 |
76.26 |
71.96 |
94.18 |
77.18 |
2,306.12 |
-174.95 |
-103.72 |
-114.20 |
-295.79 |
Net Debt to NOPAT |
|
46.42 |
80.03 |
74.35 |
70.22 |
92.12 |
75.78 |
2,255.46 |
-171.39 |
-101.78 |
-111.85 |
-283.38 |
Long-Term Debt to NOPAT |
|
47.07 |
81.19 |
76.26 |
71.96 |
94.18 |
77.18 |
2,306.12 |
-174.95 |
-103.72 |
-114.20 |
-295.79 |
Noncontrolling Interest Sharing Ratio |
|
0.66% |
0.61% |
0.57% |
0.55% |
0.52% |
0.00% |
0.52% |
0.53% |
0.46% |
0.33% |
0.34% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-3,939 |
-2,487 |
-1,105 |
748 |
854 |
1,253 |
2,009 |
2,148 |
2,630 |
4,192 |
3,391 |
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% |
2,361.75% |
Free Cash Flow to Firm to Interest Expense |
|
-19.46 |
-9.17 |
-3.48 |
2.17 |
0.00 |
1.78 |
5.84 |
6.33 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.41 |
0.48 |
0.35 |
0.37 |
0.00 |
0.16 |
0.28 |
0.30 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.41 |
0.48 |
0.35 |
0.37 |
0.00 |
0.16 |
0.28 |
0.30 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.08 |
0.09 |
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 |
|
24,589 |
24,927 |
25,102 |
24,569 |
23,765 |
23,674 |
23,008 |
22,379 |
21,097 |
19,519 |
19,616 |
Invested Capital Turnover |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.08 |
0.09 |
Increase / (Decrease) in Invested Capital |
|
4,043 |
2,455 |
1,224 |
-646 |
-824 |
-1,253 |
-2,095 |
-2,189 |
-2,669 |
-4,155 |
-3,392 |
Enterprise Value (EV) |
|
22,857 |
22,964 |
22,690 |
22,715 |
22,201 |
22,213 |
21,761 |
21,045 |
20,231 |
18,420 |
18,698 |
Market Capitalization |
|
3,198 |
2,847 |
2,638 |
3,170 |
3,328 |
3,257 |
3,312 |
3,024 |
3,301 |
3,012 |
3,432 |
Book Value per Share |
|
$27.35 |
$26.44 |
$26.32 |
$26.36 |
$25.95 |
$25.35 |
$23.81 |
$22.95 |
$22.14 |
$21.89 |
$21.46 |
Tangible Book Value per Share |
|
$27.35 |
$26.44 |
$26.32 |
$26.36 |
$25.95 |
$25.35 |
$23.81 |
$22.95 |
$22.14 |
$21.89 |
$21.46 |
Total Capital |
|
24,589 |
24,927 |
25,102 |
24,569 |
23,765 |
23,674 |
23,008 |
22,379 |
21,097 |
19,519 |
19,616 |
Total Debt |
|
19,905 |
20,383 |
20,542 |
20,002 |
19,272 |
19,286 |
18,843 |
18,375 |
17,236 |
15,725 |
15,927 |
Total Long-Term Debt |
|
19,905 |
20,383 |
20,542 |
20,002 |
19,272 |
19,286 |
18,843 |
18,375 |
17,236 |
15,725 |
15,927 |
Net Debt |
|
19,633 |
20,092 |
20,026 |
19,520 |
18,850 |
18,936 |
18,429 |
18,001 |
16,914 |
15,401 |
15,259 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.26 |
Net Nonoperating Expense (NNE) |
|
0.00 |
15 |
0.00 |
0.00 |
0.00 |
1.00 |
38 |
19 |
17 |
0.00 |
-0.84 |
Net Nonoperating Obligations (NNO) |
|
19,905 |
20,383 |
20,542 |
20,002 |
19,272 |
19,286 |
18,843 |
18,375 |
17,236 |
15,725 |
15,927 |
Total Depreciation and Amortization (D&A) |
|
-7.15 |
-7.90 |
-6.94 |
-7.15 |
-3.62 |
-6.45 |
-5.88 |
-6.32 |
-5.15 |
5.40 |
15 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.60 |
($0.28) |
$0.68 |
$0.59 |
$0.17 |
($0.01) |
($0.71) |
($0.35) |
($0.32) |
$0.21 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
170.97M |
170.63M |
172.60M |
172.62M |
172.65M |
172.67M |
174.04M |
173.97M |
173.64M |
173.78M |
172.00M |
Adjusted Diluted Earnings per Share |
|
$0.59 |
($0.25) |
$0.67 |
$0.58 |
$0.17 |
$0.01 |
($0.71) |
($0.35) |
($0.32) |
$0.21 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
185.32M |
170.63M |
180.87M |
180.89M |
172.65M |
172.67M |
174.04M |
173.97M |
173.64M |
173.78M |
172.00M |
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 |
|
170.90M |
172.28M |
172.29M |
172.31M |
172.30M |
173.67M |
173.58M |
173.62M |
172.99M |
171.59M |
171.58M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
116 |
100 |
128 |
130 |
123 |
80 |
79 |
66 |
54 |
39 |
36 |
Normalized NOPAT Margin |
|
74.29% |
52.30% |
73.61% |
73.29% |
23.43% |
0.00% |
54.27% |
52.12% |
12.47% |
3.56% |
9.62% |
Pre Tax Income Margin |
|
67.29% |
-24.10% |
69.15% |
58.47% |
6.13% |
0.00% |
-84.05% |
-46.53% |
-12.74% |
3.41% |
0.10% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.52 |
-0.17 |
0.38 |
0.30 |
0.00 |
0.00 |
-0.36 |
-0.17 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.51 |
-0.12 |
0.37 |
0.30 |
0.00 |
0.00 |
-0.25 |
-0.12 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.52 |
-0.17 |
0.38 |
0.30 |
0.00 |
0.00 |
-0.36 |
-0.17 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.51 |
-0.12 |
0.37 |
0.30 |
0.00 |
0.00 |
-0.25 |
-0.12 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
97.61% |
167.84% |
157.26% |
152.82% |
208.22% |
170.84% |
5,236.35% |
-277.44% |
-178.28% |
-200.17% |
-478.19% |
Augmented Payout Ratio |
|
97.61% |
167.84% |
157.26% |
152.82% |
208.22% |
170.84% |
5,236.35% |
-277.44% |
-178.28% |
-214.66% |
-555.24% |
Key Financial Trends
Blackstone Mortgage Trust (NYSE:BXMT) has experienced notable fluctuations in its financial performance over the last several years through Q1 2025. Here’s an analysis of key trends observed from the income statements, cash flow statements, and balance sheets:
- Loan and Lease Interest Income remains a primary revenue driver, showing substantial amounts (over $300M in Q1 2025), though with occasional volatility in quarterly figures.
- Operating cash flows have generally remained strong and positive, with Q1 2025 showing $100.5M net cash from continuing operating activities, indicating solid operational cash generation capability.
- Blackstone has demonstrated active management of investments with frequent purchases and sales, leading to positive net cash flows from investing activities in recent quarters (e.g., $261M net inflow in Q1 2025).
- The company maintains significant cash and equivalents, which increased substantially to $668.6M in Q1 2025 from lower levels in previous quarters, supporting liquidity.
- Total assets have remained relatively stable around $19.95B as of Q1 2025, showing a maintained asset base despite some fluctuations in loans and leases.
- Blackstone continues to carry substantial long-term debt, approximately $15.9B in Q1 2025, which represents a consistent leverage profile but requires careful monitoring for interest coverage and repayment capabilities.
- Dividend payments remain steady around $80-110 million per quarter, reflecting a commitment to returning cash to shareholders; however, this should be balanced against net losses in recent quarters.
- Recent quarters show net losses, including a small loss in Q1 2025 (-$351K) following more significant losses in prior quarters, marking challenges in profitability despite high revenues.
- Total non-interest expenses have increased significantly, reaching nearly $368M in Q1 2025, including large special charges that pressure net income results.
- There is a heavy reliance on earnings from loans and leases interest income with zero or low interest expense reported in some quarters which can skew net interest income presentation and warrants closer review for financial sustainability.
Overall, Blackstone Mortgage Trust presents a mixed financial profile. Operational cash flow strength and solid asset management are positives, but increased expenses and losses in recent quarters raise concerns about near-term profitability. Investors should watch the company’s ability to control costs and sustain dividends amid market and interest rate changes affecting mortgage trust companies.
10/03/25 09:08 PM ETAI Generated. May Contain Errors.