Annual Income Statements for Dynex Capital
This table shows Dynex Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Dynex Capital
This table shows Dynex Capital'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 |
|
41 |
-44 |
52 |
-45 |
22 |
38 |
-10 |
29 |
49 |
-5.00 |
-16 |
Consolidated Net Income / (Loss) |
|
43 |
-42 |
54 |
-43 |
24 |
40 |
-8.30 |
31 |
51 |
-3.08 |
-14 |
Net Income / (Loss) Continuing Operations |
|
43 |
-42 |
54 |
-43 |
24 |
40 |
-8.30 |
31 |
51 |
-3.08 |
-14 |
Total Pre-Tax Income |
|
43 |
-42 |
54 |
-43 |
24 |
40 |
-8.30 |
31 |
51 |
-3.08 |
-14 |
Total Revenue |
|
19 |
-91 |
61 |
144 |
-231 |
121 |
40 |
-154 |
283 |
-101 |
-35 |
Net Interest Income / (Expense) |
|
6.21 |
-0.46 |
-2.93 |
-2.26 |
-2.28 |
-3.19 |
1.29 |
0.89 |
6.89 |
17 |
23 |
Total Interest Income |
|
31 |
31 |
42 |
63 |
71 |
72 |
76 |
83 |
88 |
95 |
112 |
Investment Securities Interest Income |
|
31 |
31 |
42 |
63 |
71 |
72 |
76 |
83 |
88 |
95 |
112 |
Total Interest Expense |
|
24 |
31 |
45 |
66 |
73 |
75 |
75 |
83 |
82 |
78 |
89 |
Long-Term Debt Interest Expense |
|
24 |
31 |
45 |
66 |
73 |
75 |
75 |
83 |
82 |
78 |
89 |
Total Non-Interest Income |
|
12 |
-91 |
64 |
146 |
-229 |
124 |
39 |
-155 |
276 |
-118 |
-58 |
Other Service Charges |
|
-0.44 |
-0.43 |
-0.44 |
-0.80 |
-0.49 |
-0.42 |
-0.60 |
-0.44 |
-0.45 |
-0.35 |
-0.38 |
Net Realized & Unrealized Capital Gains on Investments |
|
13 |
-91 |
64 |
147 |
-229 |
125 |
40 |
-154 |
277 |
-118 |
-58 |
Total Non-Interest Expense |
|
7.90 |
7.37 |
7.20 |
7.84 |
8.32 |
11 |
6.64 |
8.27 |
8.80 |
12 |
12 |
Salaries and Employee Benefits |
|
3.84 |
3.75 |
3.62 |
4.57 |
4.99 |
7.18 |
3.28 |
4.53 |
5.51 |
7.92 |
8.01 |
Other Operating Expenses |
|
4.06 |
3.62 |
3.58 |
3.27 |
3.33 |
3.70 |
3.36 |
3.74 |
3.29 |
3.85 |
3.90 |
Nonoperating Income / (Expense), net |
|
33 |
57 |
0.49 |
-179 |
264 |
-70 |
-42 |
193 |
-223 |
110 |
34 |
Preferred Stock Dividends Declared |
|
1.93 |
1.92 |
1.92 |
1.92 |
1.93 |
1.92 |
1.92 |
1.92 |
1.93 |
1.92 |
2.68 |
Basic Earnings per Share |
|
$0.42 |
($0.81) |
$0.97 |
($0.82) |
$0.41 |
$0.65 |
($0.15) |
$0.38 |
$0.62 |
($0.06) |
($0.14) |
Weighted Average Basic Shares Outstanding |
|
42.49M |
53.82M |
54.14M |
54.56M |
54.81M |
59.00M |
66.95M |
75.79M |
70.77M |
90.49M |
113.18M |
Diluted Earnings per Share |
|
$0.44 |
($0.81) |
$0.96 |
($0.82) |
$0.42 |
$0.64 |
($0.15) |
$0.38 |
$0.62 |
($0.06) |
($0.14) |
Weighted Average Diluted Shares Outstanding |
|
42.74M |
53.82M |
54.59M |
54.56M |
54.81M |
59.71M |
66.95M |
76.37M |
71.26M |
90.49M |
113.18M |
Weighted Average Basic & Diluted Shares Outstanding |
|
53.84M |
54.11M |
54.20M |
56.65M |
58.54M |
64.16M |
74.71M |
79.30M |
90.47M |
105.33M |
129.91M |
Annual Cash Flow Statements for Dynex Capital
This table details how cash moves in and out of Dynex Capital'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 |
|
-25 |
-1.08 |
14 |
-12 |
1.50 |
44 |
174 |
112 |
29 |
-212 |
384 |
Net Cash From Operating Activities |
|
214 |
217 |
211 |
204 |
181 |
175 |
174 |
147 |
126 |
62 |
14 |
Net Cash From Continuing Operating Activities |
|
214 |
217 |
211 |
204 |
181 |
175 |
174 |
147 |
126 |
62 |
14 |
Net Income / (Loss) Continuing Operations |
|
28 |
17 |
43 |
34 |
7.02 |
-153 |
178 |
102 |
143 |
-6.13 |
114 |
Consolidated Net Income / (Loss) |
|
28 |
17 |
43 |
34 |
7.02 |
-153 |
178 |
102 |
143 |
-6.13 |
114 |
Depreciation Expense |
|
8.90 |
5.34 |
1.50 |
1.29 |
1.23 |
1.68 |
1.99 |
2.31 |
2.35 |
2.32 |
1.87 |
Amortization Expense |
|
138 |
152 |
151 |
158 |
143 |
134 |
126 |
118 |
98 |
75 |
48 |
Non-Cash Adjustments to Reconcile Net Income |
|
-14 |
3.87 |
12 |
10 |
28 |
194 |
-134 |
-71 |
-129 |
-30 |
-137 |
Changes in Operating Assets and Liabilities, net |
|
54 |
39 |
2.73 |
1.20 |
1.26 |
-1.33 |
2.03 |
-4.98 |
12 |
21 |
-12 |
Net Cash From Investing Activities |
|
424 |
-209 |
68 |
87 |
-869 |
-1,605 |
2,353 |
-555 |
-65 |
-2,960 |
-1,026 |
Net Cash From Continuing Investing Activities |
|
424 |
-209 |
68 |
87 |
-869 |
-1,605 |
2,353 |
-555 |
-65 |
-2,960 |
-1,026 |
Purchase of Investment Securities |
|
-615 |
-1,169 |
-496 |
-1,318 |
-1,795 |
-2,991 |
-2,437 |
-1,542 |
-1,100 |
-3,674 |
-1,509 |
Sale and/or Maturity of Investments |
|
1,039 |
960 |
564 |
1,406 |
926 |
1,388 |
4,784 |
992 |
1,036 |
669 |
529 |
Other Investing Activities, net |
|
- |
- |
- |
- |
-0.10 |
-1.72 |
5.68 |
-5.85 |
-1.40 |
46 |
-46 |
Net Cash From Financing Activities |
|
-664 |
-8.66 |
-265 |
-304 |
690 |
1,474 |
-2,353 |
520 |
-32 |
2,686 |
1,395 |
Net Cash From Continuing Financing Activities |
|
-664 |
-8.66 |
-265 |
-304 |
690 |
1,474 |
-2,353 |
520 |
-32 |
2,686 |
1,395 |
Issuance of Debt |
|
22,548 |
23,555 |
40,595 |
84,877 |
105,236 |
102,505 |
31,054 |
12,635 |
16,249 |
23,502 |
66,437 |
Issuance of Common Equity |
|
0.25 |
0.17 |
0.14 |
47 |
42 |
64 |
9.89 |
237 |
247 |
43 |
332 |
Repayment of Debt |
|
-23,118 |
-23,461 |
-40,807 |
-85,211 |
-104,536 |
-101,022 |
-33,372 |
-12,223 |
-16,454 |
-20,766 |
-65,255 |
Payment of Dividends |
|
-65 |
-61 |
-52 |
-48 |
-53 |
-68 |
-52 |
-59 |
-72 |
-93 |
-118 |
Other Financing Activities, Net |
|
-29 |
-0.56 |
-0.69 |
-0.58 |
-0.37 |
-0.48 |
-0.25 |
-1.18 |
-1.35 |
-0.45 |
-1.18 |
Cash Interest Paid |
|
19 |
19 |
24 |
36 |
53 |
109 |
46 |
5.71 |
29 |
179 |
322 |
Quarterly Cash Flow Statements for Dynex Capital
This table details how cash moves in and out of Dynex Capital'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 |
|
-57 |
-56 |
39 |
-16 |
-179 |
180 |
-9.07 |
-3.67 |
216 |
-34 |
118 |
Net Cash From Operating Activities |
|
30 |
3.74 |
31 |
10 |
17 |
-17 |
19 |
-2.26 |
15 |
6.36 |
32 |
Net Cash From Continuing Operating Activities |
|
30 |
3.74 |
31 |
10 |
17 |
-17 |
19 |
-2.26 |
15 |
6.36 |
32 |
Net Income / (Loss) Continuing Operations |
|
43 |
-42 |
54 |
-43 |
24 |
40 |
-8.30 |
31 |
51 |
-3.08 |
-14 |
Consolidated Net Income / (Loss) |
|
43 |
-42 |
54 |
-43 |
24 |
40 |
-8.30 |
31 |
51 |
-3.08 |
-14 |
Depreciation Expense |
|
0.65 |
0.59 |
0.61 |
0.55 |
0.58 |
0.50 |
0.42 |
0.43 |
0.51 |
0.50 |
0.52 |
Amortization Expense |
|
21 |
20 |
19 |
19 |
17 |
14 |
12 |
12 |
9.49 |
7.96 |
6.40 |
Non-Cash Adjustments to Reconcile Net Income |
|
-45 |
34 |
-64 |
34 |
-34 |
-50 |
3.26 |
-38 |
-52 |
10 |
28 |
Changes in Operating Assets and Liabilities, net |
|
11 |
-9.24 |
21 |
0.12 |
9.25 |
-21 |
11 |
-7.55 |
6.43 |
-9.14 |
11 |
Net Cash From Investing Activities |
|
206 |
-332 |
-1,237 |
-834 |
-556 |
233 |
-335 |
-955 |
32 |
-908 |
-1,505 |
Net Cash From Continuing Investing Activities |
|
206 |
-332 |
-1,237 |
-834 |
-556 |
233 |
-335 |
-955 |
32 |
-908 |
-1,505 |
Purchase of Investment Securities |
|
438 |
-310 |
-1,799 |
-1,099 |
-465 |
173 |
-675 |
-933 |
-75 |
-1,094 |
-1,535 |
Sale and/or Maturity of Investments |
|
-232 |
-49 |
583 |
246 |
-112 |
97 |
329 |
-11 |
115 |
181 |
5.82 |
Other Investing Activities, net |
|
0.44 |
27 |
-22 |
19 |
21 |
-37 |
11 |
-11 |
-7.90 |
4.80 |
25 |
Net Cash From Financing Activities |
|
-293 |
272 |
1,245 |
808 |
361 |
-35 |
308 |
954 |
169 |
868 |
1,591 |
Net Cash From Continuing Financing Activities |
|
-293 |
272 |
1,245 |
808 |
361 |
-35 |
308 |
954 |
169 |
868 |
1,591 |
Issuance of Debt |
|
3,514 |
5,429 |
5,570 |
5,346 |
7,157 |
12,273 |
14,728 |
18,929 |
20,507 |
22,761 |
34,383 |
Issuance of Common Equity |
|
92 |
2.77 |
3.54 |
30 |
5.95 |
87 |
125 |
56 |
64 |
240 |
282 |
Repayment of Debt |
|
-3,879 |
-5,136 |
-4,306 |
-4,546 |
-6,778 |
-12,370 |
-14,518 |
-18,000 |
-20,368 |
-22,089 |
-33,018 |
Payment of Dividends |
|
-20 |
-23 |
-23 |
-23 |
-24 |
-25 |
-27 |
-31 |
-35 |
-42 |
-57 |
Cash Interest Paid |
|
13 |
35 |
24 |
56 |
63 |
92 |
56 |
89 |
86 |
76 |
75 |
Annual Balance Sheets for Dynex Capital
This table presents Dynex Capital'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 |
|
3,688 |
3,670 |
3,398 |
3,306 |
3,886 |
5,371 |
3,095 |
3,640 |
3,605 |
6,370 |
8,185 |
Cash and Due from Banks |
|
44 |
34 |
74 |
41 |
35 |
63 |
296 |
366 |
332 |
120 |
377 |
Restricted Cash |
|
42 |
51 |
25 |
46 |
54 |
72 |
14 |
55 |
118 |
118 |
244 |
Trading Account Securities |
|
3,526 |
3,512 |
3,260 |
3,192 |
3,768 |
5,202 |
2,608 |
3,190 |
3,120 |
6,093 |
7,512 |
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 |
|
36 |
48 |
39 |
26 |
30 |
35 |
177 |
24 |
36 |
39 |
51 |
Total Liabilities & Shareholders' Equity |
|
3,688 |
3,670 |
3,398 |
3,306 |
3,886 |
5,371 |
3,095 |
3,640 |
3,605 |
6,370 |
8,185 |
Total Liabilities |
|
3,081 |
3,178 |
2,931 |
2,749 |
3,359 |
4,788 |
2,461 |
2,868 |
2,704 |
5,499 |
7,000 |
Short-Term Debt |
|
3,049 |
2,631 |
2,906 |
2,723 |
3,328 |
4,760 |
2,438 |
2,852 |
2,671 |
5,381 |
6,928 |
Accrued Interest Payable |
|
1.95 |
1.74 |
3.16 |
3.73 |
10 |
16 |
1.41 |
1.37 |
16 |
53 |
45 |
Other Short-Term Payables |
|
16 |
14 |
12 |
13 |
14 |
6.28 |
5.81 |
- |
9.10 |
10 |
17 |
Other Long-Term Liabilities |
|
3.65 |
3.50 |
2.81 |
3.87 |
3.24 |
3.52 |
8.28 |
15 |
7.19 |
54 |
11 |
Total Equity & Noncontrolling Interests |
|
607 |
492 |
467 |
557 |
527 |
583 |
633 |
771 |
901 |
871 |
1,185 |
Total Preferred & Common Equity |
|
607 |
492 |
467 |
557 |
527 |
583 |
633 |
771 |
901 |
871 |
1,185 |
Preferred Stock |
|
110 |
110 |
110 |
141 |
143 |
163 |
175 |
108 |
108 |
108 |
108 |
Total Common Equity |
|
498 |
382 |
357 |
416 |
384 |
420 |
459 |
663 |
793 |
763 |
1,077 |
Common Stock |
|
764 |
726 |
728 |
776 |
819 |
859 |
870 |
1,108 |
1,358 |
1,405 |
1,743 |
Retained Earnings |
|
-288 |
-331 |
-338 |
-352 |
-399 |
-612 |
-491 |
-451 |
-383 |
-484 |
-494 |
Accumulated Other Comprehensive Income / (Loss) |
|
21 |
-13 |
-33 |
-8.70 |
-36 |
174 |
80 |
6.73 |
-181 |
-159 |
-172 |
Quarterly Balance Sheets for Dynex Capital
This table presents Dynex Capital'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 |
|
3,204 |
4,050 |
3,870 |
5,526 |
6,041 |
6,304 |
6,684 |
7,816 |
9,045 |
11,311 |
Cash and Due from Banks |
|
326 |
260 |
279 |
300 |
271 |
296 |
286 |
268 |
327 |
388 |
Restricted Cash |
|
111 |
246 |
115 |
133 |
145 |
123 |
123 |
137 |
261 |
318 |
Trading Account Securities |
|
2,741 |
3,164 |
3,334 |
5,059 |
5,588 |
5,849 |
6,202 |
7,332 |
8,407 |
10,542 |
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 |
Other Assets |
|
26 |
376 |
142 |
34 |
36 |
37 |
73 |
79 |
50 |
64 |
Total Liabilities & Shareholders' Equity |
|
3,204 |
4,050 |
3,870 |
5,526 |
6,041 |
6,304 |
6,684 |
7,816 |
9,045 |
11,311 |
Total Liabilities |
|
2,362 |
3,278 |
3,015 |
4,645 |
5,236 |
5,346 |
5,638 |
6,674 |
7,649 |
9,701 |
Short-Term Debt |
|
2,275 |
3,257 |
2,962 |
4,573 |
5,177 |
5,286 |
5,546 |
6,595 |
7,571 |
9,577 |
Accrued Interest Payable |
|
1.81 |
4.91 |
13 |
34 |
43 |
36 |
55 |
49 |
47 |
61 |
Other Short-Term Payables |
|
- |
8.15 |
9.21 |
9.44 |
9.97 |
11 |
13 |
14 |
21 |
26 |
Other Long-Term Liabilities |
|
86 |
8.37 |
31 |
28 |
6.08 |
13 |
25 |
16 |
10 |
38 |
Total Equity & Noncontrolling Interests |
|
842 |
771 |
855 |
881 |
804 |
959 |
1,045 |
1,143 |
1,396 |
1,610 |
Total Preferred & Common Equity |
|
842 |
771 |
855 |
881 |
804 |
959 |
1,045 |
1,143 |
1,396 |
1,610 |
Preferred Stock |
|
108 |
108 |
108 |
108 |
108 |
108 |
108 |
108 |
108 |
108 |
Total Common Equity |
|
735 |
663 |
747 |
773 |
697 |
851 |
937 |
1,035 |
1,288 |
1,502 |
Common Stock |
|
1,219 |
1,265 |
1,362 |
1,366 |
1,398 |
1,496 |
1,621 |
1,678 |
1,984 |
2,269 |
Retained Earnings |
|
-339 |
-405 |
-448 |
-417 |
-484 |
-469 |
-506 |
-507 |
-543 |
-618 |
Accumulated Other Comprehensive Income / (Loss) |
|
-146 |
-197 |
-167 |
-176 |
-218 |
-176 |
-178 |
-136 |
-153 |
-149 |
Annual Metrics And Ratios for Dynex Capital
This table displays calculated financial ratios and metrics derived from Dynex Capital's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-47.28% |
-21.59% |
72.08% |
-13.98% |
-55.42% |
-717.43% |
245.35% |
-28.92% |
175.25% |
-130.35% |
346.68% |
EBITDA Growth |
|
-15.23% |
0.01% |
12.52% |
-1.20% |
-21.56% |
-111.39% |
1,874.53% |
-22.34% |
92.21% |
-115.69% |
526.96% |
EBIT Growth |
|
-60.69% |
-40.71% |
171.01% |
-21.17% |
-79.28% |
-2,273.03% |
216.31% |
-34.05% |
204.23% |
-141.73% |
272.41% |
NOPAT Growth |
|
-60.69% |
-40.71% |
171.01% |
-21.17% |
-79.28% |
-1,621.12% |
266.16% |
-34.05% |
204.23% |
-129.21% |
346.30% |
Net Income Growth |
|
-59.15% |
-40.50% |
160.51% |
-21.36% |
-79.28% |
-2,273.83% |
216.29% |
-42.40% |
40.00% |
-104.28% |
1,958.04% |
EPS Growth |
|
-69.09% |
-58.82% |
392.86% |
-21.36% |
-79.28% |
-2,704.00% |
198.86% |
-59.88% |
14.03% |
-107.89% |
696.00% |
Operating Cash Flow Growth |
|
2.74% |
1.15% |
-2.97% |
-2.88% |
-11.68% |
-2.89% |
-0.80% |
-15.51% |
-14.03% |
-50.77% |
-76.86% |
Free Cash Flow Firm Growth |
|
343.70% |
-94.27% |
887.13% |
-59.39% |
-543.12% |
-181.48% |
253.84% |
-117.75% |
193.65% |
-783.30% |
42.35% |
Invested Capital Growth |
|
-12.62% |
-0.44% |
-7.44% |
-2.78% |
17.44% |
38.52% |
-42.54% |
17.97% |
-1.41% |
75.00% |
29.76% |
Revenue Q/Q Growth |
|
-27.65% |
330.59% |
47.52% |
-49.00% |
-81.99% |
-11.62% |
-31.19% |
300.81% |
-3.38% |
-189.24% |
230.05% |
EBITDA Q/Q Growth |
|
-9.20% |
42.35% |
10.65% |
-20.95% |
-40.50% |
-212.06% |
-24.22% |
752.24% |
-4.69% |
-139.14% |
252.10% |
EBIT Q/Q Growth |
|
-41.10% |
149.44% |
81.26% |
-58.55% |
-93.46% |
-10.70% |
-34.34% |
223.40% |
-4.07% |
-245.98% |
199.42% |
NOPAT Q/Q Growth |
|
-41.43% |
170.63% |
81.26% |
-58.55% |
-93.46% |
-10.70% |
-34.33% |
270.95% |
-4.07% |
-202.19% |
199.42% |
Net Income Q/Q Growth |
|
-39.14% |
234.35% |
556.10% |
-58.15% |
-91.43% |
41.45% |
-7.64% |
-20.51% |
25.66% |
-147.69% |
30.74% |
EPS Q/Q Growth |
|
-48.48% |
135.00% |
1,480.00% |
-58.15% |
-91.43% |
43.88% |
-8.09% |
-16.27% |
32.64% |
-8.70% |
15.50% |
Operating Cash Flow Q/Q Growth |
|
1.93% |
-0.18% |
-0.73% |
-2.16% |
-3.40% |
6.82% |
-5.04% |
-3.75% |
-6.07% |
-17.84% |
-9.03% |
Free Cash Flow Firm Q/Q Growth |
|
-84.97% |
101.05% |
-10.52% |
-54.78% |
-194.36% |
25.59% |
-3.39% |
-155.48% |
216.12% |
-50.33% |
20.32% |
Invested Capital Q/Q Growth |
|
470.05% |
-0.11% |
1.57% |
5.09% |
12.62% |
-2.30% |
-4.14% |
9.61% |
-11.31% |
4.52% |
4.85% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
405.68% |
517.43% |
338.33% |
388.59% |
683.71% |
0.00% |
154.03% |
168.29% |
117.52% |
0.00% |
105.14% |
EBIT Margin |
|
62.57% |
47.31% |
74.51% |
68.28% |
31.74% |
0.00% |
89.39% |
82.94% |
91.67% |
0.00% |
88.11% |
Profit (Net Income) Margin |
|
65.02% |
49.34% |
74.69% |
68.28% |
31.74% |
0.00% |
89.40% |
72.44% |
36.85% |
0.00% |
39.16% |
Tax Burden Percent |
|
103.91% |
104.28% |
100.24% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.04% |
100.01% |
87.35% |
40.19% |
4.12% |
44.45% |
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) |
|
0.68% |
0.43% |
1.22% |
1.02% |
0.20% |
0.00% |
4.22% |
3.50% |
9.90% |
0.00% |
3.57% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.71% |
0.46% |
1.23% |
1.02% |
0.20% |
0.00% |
4.22% |
2.94% |
2.19% |
0.00% |
1.25% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.98% |
2.58% |
7.76% |
5.60% |
1.10% |
0.00% |
24.97% |
11.06% |
7.22% |
0.00% |
7.51% |
Return on Equity (ROE) |
|
4.66% |
3.01% |
8.99% |
6.62% |
1.30% |
-27.50% |
29.19% |
14.56% |
17.12% |
-0.69% |
11.08% |
Cash Return on Invested Capital (CROIC) |
|
14.15% |
0.87% |
8.95% |
3.83% |
-15.85% |
-34.62% |
58.24% |
-12.99% |
11.32% |
-56.66% |
-22.34% |
Operating Return on Assets (OROA) |
|
0.68% |
0.43% |
1.22% |
1.01% |
0.20% |
0.00% |
4.19% |
3.48% |
9.83% |
0.00% |
3.52% |
Return on Assets (ROA) |
|
0.70% |
0.45% |
1.22% |
1.01% |
0.20% |
0.00% |
4.19% |
3.04% |
3.95% |
0.00% |
1.57% |
Return on Common Equity (ROCE) |
|
3.80% |
2.41% |
6.93% |
4.99% |
0.96% |
-19.93% |
21.09% |
11.63% |
14.91% |
-0.61% |
9.92% |
Return on Equity Simple (ROE_SIMPLE) |
|
4.58% |
3.36% |
9.23% |
6.08% |
1.33% |
-26.19% |
28.03% |
13.26% |
15.88% |
-0.70% |
9.61% |
Net Operating Profit after Tax (NOPAT) |
|
27 |
16 |
43 |
34 |
7.02 |
-107 |
178 |
117 |
356 |
-104 |
256 |
NOPAT Margin |
|
62.57% |
47.31% |
74.51% |
68.28% |
31.74% |
0.00% |
89.39% |
82.94% |
91.67% |
0.00% |
88.11% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.03% |
-0.02% |
0.00% |
0.00% |
0.00% |
1.13% |
0.00% |
0.56% |
7.71% |
-2.43% |
2.31% |
SG&A Expenses to Revenue |
|
22.23% |
27.15% |
13.08% |
17.14% |
29.85% |
0.00% |
5.91% |
9.04% |
4.33% |
0.00% |
7.05% |
Operating Expenses to Revenue |
|
37.43% |
52.69% |
25.49% |
31.72% |
68.26% |
0.00% |
10.61% |
17.06% |
8.33% |
0.00% |
11.89% |
Earnings before Interest and Taxes (EBIT) |
|
27 |
16 |
43 |
34 |
7.02 |
-153 |
178 |
117 |
356 |
-149 |
256 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
173 |
174 |
195 |
193 |
151 |
-17 |
306 |
238 |
457 |
-72 |
306 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.30 |
0.31 |
0.41 |
0.43 |
0.48 |
0.56 |
0.61 |
0.68 |
0.56 |
0.80 |
0.90 |
Price to Tangible Book Value (P/TBV) |
|
0.30 |
0.31 |
0.41 |
0.43 |
0.48 |
0.56 |
0.61 |
0.68 |
0.56 |
0.80 |
0.90 |
Price to Revenue (P/Rev) |
|
3.54 |
3.57 |
2.51 |
3.60 |
8.30 |
0.00 |
1.40 |
3.19 |
1.15 |
0.00 |
3.33 |
Price to Earnings (P/E) |
|
8.13 |
16.25 |
4.28 |
7.74 |
0.00 |
0.00 |
1.74 |
4.95 |
3.29 |
0.00 |
9.13 |
Dividend Yield |
|
36.13% |
39.42% |
28.46% |
21.43% |
23.41% |
24.87% |
13.83% |
12.71% |
16.23% |
14.51% |
12.93% |
Earnings Yield |
|
12.30% |
6.15% |
23.37% |
12.92% |
0.00% |
0.00% |
57.59% |
20.21% |
30.41% |
0.00% |
10.96% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.88 |
0.90 |
0.91 |
0.90 |
0.93 |
0.94 |
0.84 |
0.82 |
0.78 |
0.94 |
0.91 |
Enterprise Value to Revenue (EV/Rev) |
|
75.64 |
98.51 |
53.18 |
59.66 |
161.30 |
0.00 |
13.00 |
21.17 |
7.14 |
0.00 |
25.39 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
18.64 |
19.04 |
15.72 |
15.35 |
23.59 |
0.00 |
8.44 |
12.58 |
6.08 |
0.00 |
24.15 |
Enterprise Value to EBIT (EV/EBIT) |
|
120.88 |
208.22 |
71.37 |
87.38 |
508.23 |
0.00 |
14.54 |
25.53 |
7.79 |
0.00 |
28.81 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
120.88 |
208.22 |
71.37 |
87.38 |
508.23 |
0.00 |
14.54 |
25.53 |
7.79 |
0.00 |
28.81 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.08 |
15.23 |
14.58 |
14.49 |
19.77 |
28.66 |
14.84 |
20.34 |
21.96 |
94.22 |
513.02 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.82 |
103.65 |
9.75 |
23.18 |
0.00 |
0.00 |
1.05 |
0.00 |
6.81 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
5.04 |
6.42 |
6.23 |
4.90 |
6.32 |
8.17 |
3.85 |
3.70 |
2.96 |
6.18 |
5.85 |
Long-Term Debt to Equity |
|
0.02 |
1.07 |
0.01 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
5.59 |
5.66 |
6.33 |
5.51 |
5.59 |
7.29 |
5.92 |
3.77 |
3.30 |
4.54 |
5.99 |
Leverage Ratio |
|
6.63 |
6.69 |
7.37 |
6.54 |
6.63 |
8.34 |
6.96 |
4.79 |
4.33 |
5.63 |
7.08 |
Compound Leverage Factor |
|
6.63 |
6.69 |
7.37 |
6.54 |
6.63 |
8.34 |
6.96 |
4.19 |
1.74 |
0.23 |
3.15 |
Debt to Total Capital |
|
83.44% |
86.52% |
86.18% |
83.05% |
86.34% |
89.09% |
79.38% |
78.72% |
74.77% |
86.07% |
85.39% |
Short-Term Debt to Total Capital |
|
83.15% |
72.05% |
85.99% |
82.88% |
86.25% |
89.04% |
79.38% |
78.72% |
74.77% |
86.07% |
85.39% |
Long-Term Debt to Total Capital |
|
0.29% |
14.47% |
0.19% |
0.17% |
0.09% |
0.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
2.99% |
3.00% |
3.26% |
4.30% |
3.70% |
3.05% |
5.68% |
2.98% |
3.02% |
1.73% |
1.33% |
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 |
|
13.57% |
10.47% |
10.57% |
12.65% |
9.96% |
7.86% |
14.94% |
18.31% |
22.21% |
12.20% |
13.28% |
Debt to EBITDA |
|
17.64 |
18.21 |
14.92 |
14.15 |
22.02 |
-276.26 |
7.97 |
12.01 |
5.85 |
-75.14 |
22.66 |
Net Debt to EBITDA |
|
17.14 |
17.72 |
14.41 |
13.69 |
21.43 |
-268.48 |
6.96 |
10.23 |
4.86 |
-71.81 |
20.62 |
Long-Term Debt to EBITDA |
|
0.06 |
3.05 |
0.03 |
0.03 |
0.02 |
-0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
114.34 |
199.12 |
67.73 |
80.51 |
474.38 |
-44.58 |
13.74 |
24.36 |
7.50 |
-51.72 |
27.04 |
Net Debt to NOPAT |
|
111.12 |
193.76 |
65.43 |
77.93 |
461.75 |
-43.32 |
11.99 |
20.77 |
6.24 |
-49.44 |
24.61 |
Long-Term Debt to NOPAT |
|
0.40 |
33.31 |
0.15 |
0.16 |
0.49 |
-0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
18.38% |
19.95% |
22.90% |
24.54% |
26.21% |
27.54% |
27.73% |
20.10% |
12.90% |
12.17% |
10.49% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
556 |
32 |
315 |
128 |
-566 |
-1,593 |
2,451 |
-435 |
407 |
-2,783 |
-1,605 |
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 |
1.41 |
12.47 |
3.53 |
-9.50 |
-13.96 |
75.15 |
-76.70 |
9.34 |
-12.92 |
-5.12 |
Operating Cash Flow to Interest Expense |
|
0.00 |
9.60 |
8.34 |
5.65 |
3.03 |
1.54 |
5.33 |
25.92 |
2.90 |
0.29 |
0.05 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
9.60 |
8.34 |
5.65 |
3.03 |
1.54 |
5.33 |
25.92 |
2.90 |
0.29 |
0.05 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.00 |
0.05 |
0.04 |
0.11 |
0.00 |
0.04 |
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 |
|
3,667 |
3,651 |
3,379 |
3,286 |
3,859 |
5,345 |
3,072 |
3,624 |
3,572 |
6,252 |
8,113 |
Invested Capital Turnover |
|
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.00 |
0.05 |
0.04 |
0.11 |
0.00 |
0.04 |
Increase / (Decrease) in Invested Capital |
|
-529 |
-16 |
-272 |
-94 |
573 |
1,486 |
-2,274 |
552 |
-51 |
2,679 |
1,861 |
Enterprise Value (EV) |
|
3,235 |
3,303 |
3,069 |
2,961 |
3,569 |
5,026 |
2,581 |
2,989 |
2,775 |
5,860 |
7,383 |
Market Capitalization |
|
152 |
120 |
145 |
179 |
184 |
235 |
278 |
450 |
445 |
609 |
969 |
Book Value per Share |
|
$9.09 |
$7.78 |
$7.27 |
$7.81 |
$6.44 |
$18.31 |
$19.83 |
$18.09 |
$17.12 |
$13.47 |
$13.58 |
Tangible Book Value per Share |
|
$9.09 |
$7.78 |
$7.27 |
$7.81 |
$6.44 |
$18.31 |
$19.83 |
$18.09 |
$17.12 |
$13.47 |
$13.58 |
Total Capital |
|
3,667 |
3,651 |
3,379 |
3,286 |
3,859 |
5,345 |
3,072 |
3,624 |
3,572 |
6,252 |
8,113 |
Total Debt |
|
3,060 |
3,159 |
2,912 |
2,729 |
3,332 |
4,762 |
2,438 |
2,852 |
2,671 |
5,381 |
6,928 |
Total Long-Term Debt |
|
11 |
528 |
6.44 |
5.52 |
3.46 |
2.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
2,974 |
3,074 |
2,813 |
2,641 |
3,243 |
4,628 |
2,128 |
2,431 |
2,221 |
5,143 |
6,306 |
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) |
|
-1.05 |
-0.68 |
-0.10 |
0.00 |
0.00 |
46 |
-0.02 |
15 |
213 |
-98 |
142 |
Net Nonoperating Obligations (NNO) |
|
3,060 |
3,159 |
2,912 |
2,729 |
3,332 |
4,762 |
2,438 |
2,852 |
2,671 |
5,381 |
6,928 |
Total Depreciation and Amortization (D&A) |
|
147 |
158 |
152 |
159 |
144 |
135 |
128 |
120 |
100 |
77 |
50 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.02 |
$0.42 |
$2.07 |
$1.38 |
($0.24) |
($7.01) |
$6.93 |
$2.79 |
$3.19 |
($0.25) |
$1.50 |
Adjusted Weighted Average Basic Shares Outstanding |
|
18.31M |
16.32M |
16.40M |
18.60M |
23.61M |
22.95M |
26.86M |
32.60M |
42.49M |
54.81M |
70.77M |
Adjusted Diluted Earnings per Share |
|
$1.02 |
$0.42 |
$2.07 |
$1.38 |
($0.24) |
($7.01) |
$6.93 |
$2.78 |
$3.17 |
($0.25) |
$1.49 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
18.31M |
16.32M |
16.40M |
18.60M |
23.61M |
22.95M |
26.86M |
32.76M |
42.74M |
54.81M |
71.26M |
Adjusted Basic & Diluted Earnings per Share |
|
$1.02 |
$0.42 |
$2.07 |
$1.38 |
($0.24) |
($7.01) |
$6.93 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
18.23M |
17.62M |
16.37M |
16.81M |
19.24M |
23.62M |
23.11M |
36.67M |
53.84M |
58.54M |
90.47M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
19 |
11 |
30 |
24 |
4.92 |
-107 |
124 |
82 |
249 |
-104 |
179 |
Normalized NOPAT Margin |
|
43.80% |
33.12% |
52.16% |
47.69% |
22.22% |
0.00% |
62.57% |
58.06% |
64.17% |
0.00% |
61.67% |
Pre Tax Income Margin |
|
62.57% |
47.31% |
74.51% |
68.28% |
31.74% |
0.00% |
89.40% |
72.44% |
36.85% |
0.00% |
39.16% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.70 |
1.70 |
0.94 |
0.12 |
-1.34 |
5.44 |
20.64 |
8.17 |
-0.69 |
0.82 |
NOPAT to Interest Expense |
|
0.00 |
0.70 |
1.70 |
0.94 |
0.12 |
-0.94 |
5.44 |
20.64 |
8.17 |
-0.48 |
0.82 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.70 |
1.70 |
0.94 |
0.12 |
-1.34 |
5.44 |
20.64 |
8.17 |
-0.69 |
0.82 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.70 |
1.70 |
0.94 |
0.12 |
-0.94 |
5.44 |
20.64 |
8.17 |
-0.48 |
0.82 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
233.33% |
368.81% |
120.42% |
140.24% |
751.67% |
-44.57% |
29.54% |
57.59% |
50.55% |
-1,517.80% |
103.46% |
Augmented Payout Ratio |
|
233.33% |
617.67% |
121.14% |
140.24% |
751.67% |
-60.97% |
29.75% |
57.59% |
50.55% |
-1,517.80% |
103.46% |
Quarterly Metrics And Ratios for Dynex Capital
This table displays calculated financial ratios and metrics derived from Dynex Capital'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 |
|
-42.15% |
-138.83% |
-39.94% |
340.45% |
-1,340.05% |
232.31% |
-33.96% |
-206.75% |
222.36% |
-183.71% |
-187.67% |
EBITDA Growth |
|
-41.22% |
-130.69% |
-38.50% |
221.10% |
-793.76% |
258.62% |
-36.91% |
-196.13% |
227.77% |
-183.89% |
-186.72% |
EBIT Growth |
|
-58.44% |
-143.26% |
-42.98% |
504.04% |
-2,327.37% |
211.43% |
-37.47% |
-218.98% |
214.45% |
-202.66% |
-240.34% |
NOPAT Growth |
|
-58.44% |
-130.29% |
-42.98% |
504.04% |
-2,327.37% |
259.19% |
-56.23% |
-269.98% |
214.45% |
-171.86% |
-240.34% |
Net Income Growth |
|
207.94% |
-135.60% |
85.22% |
7.76% |
-43.85% |
196.16% |
-115.28% |
172.00% |
110.18% |
-107.67% |
-63.85% |
EPS Growth |
|
229.41% |
-126.05% |
39.13% |
23.36% |
-4.55% |
179.01% |
-115.63% |
146.34% |
47.62% |
-109.38% |
6.67% |
Operating Cash Flow Growth |
|
-21.36% |
-89.18% |
-12.99% |
-59.27% |
-44.90% |
-557.69% |
-40.91% |
-121.68% |
-8.62% |
137.20% |
71.31% |
Free Cash Flow Firm Growth |
|
111.77% |
45.40% |
24.44% |
-163.07% |
-4,812.84% |
-2,752.35% |
51.25% |
-3.22% |
45.65% |
-20.89% |
-315.73% |
Invested Capital Growth |
|
-1.41% |
0.32% |
75.00% |
48.49% |
75.00% |
63.60% |
20.84% |
29.36% |
29.76% |
43.60% |
69.72% |
Revenue Q/Q Growth |
|
-42.89% |
-590.25% |
166.74% |
135.71% |
-260.80% |
152.31% |
-66.69% |
-481.01% |
284.31% |
-135.78% |
65.11% |
EBITDA Q/Q Growth |
|
-33.88% |
-345.11% |
193.80% |
111.25% |
-242.85% |
156.04% |
-62.69% |
-421.90% |
289.86% |
-136.80% |
61.44% |
EBIT Q/Q Growth |
|
-52.22% |
-1,018.52% |
154.48% |
152.65% |
-276.18% |
145.95% |
-69.43% |
-580.73% |
269.46% |
-141.22% |
58.21% |
NOPAT Q/Q Growth |
|
-31.75% |
-742.96% |
177.83% |
76.85% |
-351.68% |
145.95% |
-78.60% |
-786.76% |
269.46% |
-128.85% |
58.21% |
Net Income Q/Q Growth |
|
192.75% |
-196.38% |
230.24% |
-179.23% |
156.46% |
65.05% |
-120.70% |
473.28% |
64.81% |
-106.02% |
-342.33% |
EPS Q/Q Growth |
|
141.12% |
-284.09% |
218.52% |
-185.42% |
151.22% |
52.38% |
-123.44% |
353.33% |
63.16% |
-109.68% |
-133.33% |
Operating Cash Flow Q/Q Growth |
|
17.77% |
-87.57% |
742.65% |
-66.97% |
59.31% |
-203.22% |
208.80% |
-112.12% |
771.49% |
-57.98% |
401.01% |
Free Cash Flow Firm Q/Q Growth |
|
108.77% |
-231.18% |
-2,710.67% |
18.63% |
-57.10% |
20.61% |
51.96% |
-72.28% |
17.28% |
-76.59% |
-65.20% |
Invested Capital Q/Q Growth |
|
-11.31% |
6.84% |
42.90% |
9.66% |
4.52% |
-0.12% |
5.55% |
17.39% |
4.85% |
10.53% |
24.75% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
171.90% |
0.00% |
120.79% |
108.26% |
0.00% |
103.04% |
115.39% |
0.00% |
100.42% |
0.00% |
0.00% |
EBIT Margin |
|
57.68% |
0.00% |
88.21% |
94.55% |
0.00% |
91.01% |
83.52% |
0.00% |
96.89% |
0.00% |
0.00% |
Profit (Net Income) Margin |
|
232.02% |
0.00% |
89.01% |
-29.92% |
0.00% |
33.15% |
-20.60% |
0.00% |
18.04% |
0.00% |
0.00% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
402.29% |
42.21% |
100.91% |
-31.64% |
-10.14% |
36.42% |
-24.66% |
-19.15% |
18.62% |
2.72% |
28.79% |
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) |
|
6.23% |
0.00% |
0.43% |
1.75% |
0.00% |
1.71% |
0.72% |
0.00% |
3.92% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.41% |
0.00% |
0.44% |
-1.53% |
0.00% |
0.01% |
0.09% |
0.00% |
0.30% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
24.46% |
0.00% |
1.77% |
-8.20% |
0.00% |
0.06% |
0.46% |
0.00% |
1.78% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
30.68% |
0.00% |
2.20% |
-6.45% |
-0.69% |
1.77% |
1.17% |
8.95% |
5.70% |
0.00% |
4.93% |
Cash Return on Invested Capital (CROIC) |
|
11.32% |
0.21% |
-54.82% |
-37.00% |
-56.66% |
-47.06% |
-18.21% |
-29.36% |
-22.34% |
-35.36% |
-52.24% |
Operating Return on Assets (OROA) |
|
6.19% |
0.00% |
0.42% |
2.48% |
0.00% |
1.69% |
1.01% |
0.00% |
3.87% |
0.00% |
0.00% |
Return on Assets (ROA) |
|
24.89% |
0.00% |
0.43% |
-0.78% |
0.00% |
0.62% |
-0.25% |
0.00% |
0.72% |
0.00% |
0.00% |
Return on Common Equity (ROCE) |
|
26.73% |
0.00% |
1.92% |
-5.57% |
-0.61% |
1.56% |
1.04% |
7.96% |
5.10% |
0.00% |
4.53% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-1.84% |
1.05% |
1.60% |
0.00% |
7.90% |
1.25% |
7.62% |
0.00% |
5.07% |
4.06% |
Net Operating Profit after Tax (NOPAT) |
|
11 |
-69 |
54 |
95 |
-240 |
110 |
24 |
-162 |
274 |
-79 |
-33 |
NOPAT Margin |
|
57.68% |
0.00% |
88.21% |
66.19% |
0.00% |
91.01% |
58.47% |
0.00% |
96.89% |
0.00% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
-1.18% |
-0.92% |
-0.01% |
3.28% |
-6.56% |
1.70% |
0.63% |
-3.28% |
3.63% |
-1.18% |
-0.26% |
SG&A Expenses to Revenue |
|
20.56% |
0.00% |
5.93% |
3.18% |
0.00% |
5.93% |
8.15% |
0.00% |
1.95% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
42.33% |
0.00% |
11.79% |
5.45% |
0.00% |
8.99% |
16.48% |
0.00% |
3.11% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
11 |
-99 |
54 |
136 |
-240 |
110 |
34 |
-162 |
274 |
-113 |
-47 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
32 |
-79 |
74 |
156 |
-223 |
125 |
47 |
-150 |
284 |
-105 |
-40 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.56 |
0.73 |
0.77 |
0.81 |
0.80 |
0.72 |
0.81 |
0.91 |
0.90 |
0.90 |
0.85 |
Price to Tangible Book Value (P/TBV) |
|
0.56 |
0.73 |
0.77 |
0.81 |
0.80 |
0.72 |
0.81 |
0.91 |
0.90 |
0.90 |
0.85 |
Price to Revenue (P/Rev) |
|
1.15 |
8.92 |
28.33 |
4.26 |
0.00 |
6.43 |
10.26 |
0.00 |
3.33 |
16.95 |
0.00 |
Price to Earnings (P/E) |
|
3.29 |
0.00 |
385.34 |
109.02 |
0.00 |
8.95 |
141.04 |
11.88 |
9.13 |
18.42 |
22.30 |
Dividend Yield |
|
16.23% |
15.30% |
14.25% |
15.03% |
14.51% |
14.52% |
13.20% |
12.35% |
12.93% |
13.09% |
14.93% |
Earnings Yield |
|
30.41% |
0.00% |
0.26% |
0.92% |
0.00% |
11.18% |
0.71% |
8.42% |
10.96% |
5.43% |
4.48% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.78 |
0.84 |
0.89 |
0.91 |
0.94 |
0.89 |
0.91 |
0.94 |
0.91 |
0.92 |
0.92 |
Enterprise Value to Revenue (EV/Rev) |
|
7.14 |
52.44 |
231.59 |
41.11 |
0.00 |
59.04 |
81.27 |
0.00 |
25.39 |
120.45 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.08 |
26.46 |
63.94 |
29.68 |
0.00 |
42.40 |
57.45 |
0.00 |
24.15 |
107.91 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
7.79 |
111.67 |
0.00 |
53.34 |
0.00 |
92.53 |
149.41 |
0.00 |
28.81 |
249.80 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
7.79 |
159.52 |
0.00 |
53.34 |
0.00 |
92.53 |
149.41 |
0.00 |
28.81 |
249.80 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.96 |
33.76 |
53.29 |
71.74 |
94.22 |
135.02 |
210.78 |
457.68 |
513.02 |
217.97 |
200.45 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.81 |
395.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.96 |
3.47 |
5.19 |
6.44 |
6.18 |
5.51 |
5.31 |
5.77 |
5.85 |
5.42 |
5.95 |
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 |
|
3.30 |
3.65 |
3.97 |
5.35 |
4.54 |
4.55 |
5.25 |
6.05 |
5.99 |
5.46 |
5.70 |
Leverage Ratio |
|
4.33 |
4.71 |
5.07 |
6.40 |
5.63 |
5.61 |
6.34 |
7.12 |
7.08 |
6.52 |
6.78 |
Compound Leverage Factor |
|
17.43 |
1.99 |
5.11 |
-2.03 |
-0.57 |
2.04 |
-1.56 |
-1.36 |
1.32 |
0.18 |
1.95 |
Debt to Total Capital |
|
74.77% |
77.60% |
83.85% |
86.55% |
86.07% |
84.65% |
84.14% |
85.23% |
85.39% |
84.43% |
85.61% |
Short-Term Debt to Total Capital |
|
74.77% |
77.60% |
83.85% |
86.55% |
86.07% |
84.65% |
84.14% |
85.23% |
85.39% |
84.43% |
85.61% |
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 |
|
3.02% |
2.83% |
1.98% |
1.80% |
1.73% |
1.73% |
1.64% |
1.39% |
1.33% |
1.20% |
0.96% |
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 |
|
22.21% |
19.57% |
14.17% |
11.64% |
12.20% |
13.62% |
14.22% |
13.37% |
13.28% |
14.36% |
13.43% |
Debt to EBITDA |
|
5.85 |
24.31 |
60.41 |
28.30 |
-75.14 |
40.14 |
53.08 |
-32.80 |
22.66 |
99.01 |
-921.54 |
Net Debt to EBITDA |
|
4.86 |
21.08 |
54.69 |
26.02 |
-71.81 |
36.96 |
49.17 |
-30.79 |
20.62 |
91.32 |
-853.62 |
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 |
|
7.50 |
146.51 |
-390.60 |
50.85 |
-51.72 |
87.59 |
138.04 |
-25.59 |
27.04 |
229.19 |
-199.95 |
Net Debt to NOPAT |
|
6.24 |
127.04 |
-353.64 |
46.76 |
-49.44 |
80.65 |
127.85 |
-24.01 |
24.61 |
211.39 |
-185.21 |
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 |
|
12.90% |
0.00% |
12.52% |
13.69% |
12.17% |
11.89% |
11.20% |
11.08% |
10.49% |
0.00% |
8.12% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
62 |
-81 |
-2,284 |
-1,858 |
-2,919 |
-2,318 |
-1,113 |
-1,918 |
-1,587 |
-2,802 |
-4,628 |
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 |
|
2.55 |
-2.60 |
-50.59 |
-28.36 |
-39.74 |
-31.02 |
-14.89 |
-23.23 |
-19.44 |
-35.95 |
-52.23 |
Operating Cash Flow to Interest Expense |
|
1.24 |
0.12 |
0.70 |
0.16 |
0.23 |
-0.23 |
0.25 |
-0.03 |
0.19 |
0.08 |
0.36 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.24 |
0.12 |
0.70 |
0.16 |
0.23 |
-0.23 |
0.25 |
-0.03 |
0.19 |
0.08 |
0.36 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.11 |
0.02 |
0.00 |
0.03 |
0.00 |
0.02 |
0.01 |
0.00 |
0.04 |
0.01 |
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 |
|
3,572 |
3,817 |
5,454 |
5,982 |
6,252 |
6,245 |
6,591 |
7,738 |
8,113 |
8,967 |
11,187 |
Invested Capital Turnover |
|
0.11 |
0.02 |
0.00 |
0.03 |
0.00 |
0.02 |
0.01 |
0.00 |
0.04 |
0.01 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-51 |
12 |
2,338 |
1,953 |
2,679 |
2,428 |
1,137 |
1,756 |
1,861 |
2,723 |
4,595 |
Enterprise Value (EV) |
|
2,775 |
3,225 |
4,841 |
5,431 |
5,860 |
5,584 |
6,003 |
7,241 |
7,383 |
8,252 |
10,249 |
Market Capitalization |
|
445 |
549 |
592 |
563 |
609 |
609 |
758 |
943 |
969 |
1,161 |
1,270 |
Book Value per Share |
|
$17.12 |
$13.88 |
$14.29 |
$12.85 |
$13.47 |
$14.42 |
$14.61 |
$13.85 |
$13.58 |
$14.24 |
$14.26 |
Tangible Book Value per Share |
|
$17.12 |
$13.88 |
$14.29 |
$12.85 |
$13.47 |
$14.42 |
$14.61 |
$13.85 |
$13.58 |
$14.24 |
$14.26 |
Total Capital |
|
3,572 |
3,817 |
5,454 |
5,982 |
6,252 |
6,245 |
6,591 |
7,738 |
8,113 |
8,967 |
11,187 |
Total Debt |
|
2,671 |
2,962 |
4,573 |
5,177 |
5,381 |
5,286 |
5,546 |
6,595 |
6,928 |
7,571 |
9,577 |
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 |
|
2,221 |
2,568 |
4,141 |
4,761 |
5,143 |
4,868 |
5,137 |
6,190 |
6,306 |
6,983 |
8,871 |
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) |
|
-33 |
-27 |
-0.49 |
138 |
-264 |
70 |
32 |
-193 |
223 |
-76 |
-19 |
Net Nonoperating Obligations (NNO) |
|
2,671 |
2,962 |
4,573 |
5,177 |
5,381 |
5,286 |
5,546 |
6,595 |
6,928 |
7,571 |
9,577 |
Total Depreciation and Amortization (D&A) |
|
21 |
20 |
20 |
20 |
17 |
15 |
13 |
12 |
10 |
8.46 |
6.92 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.42 |
($0.81) |
$0.97 |
($0.82) |
$0.41 |
$0.65 |
($0.15) |
$0.38 |
$0.62 |
($0.06) |
($0.14) |
Adjusted Weighted Average Basic Shares Outstanding |
|
42.49M |
53.82M |
54.14M |
54.56M |
54.81M |
59.01M |
66.95M |
75.79M |
70.77M |
90.49M |
113.18M |
Adjusted Diluted Earnings per Share |
|
$0.44 |
($0.81) |
$0.96 |
($0.82) |
$0.42 |
$0.64 |
($0.15) |
$0.38 |
$0.62 |
($0.06) |
($0.14) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
42.74M |
53.82M |
54.59M |
54.56M |
54.81M |
59.72M |
66.95M |
76.37M |
71.26M |
90.49M |
113.18M |
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 |
|
53.84M |
54.11M |
54.20M |
56.65M |
58.54M |
64.16M |
74.71M |
79.30M |
90.47M |
105.33M |
129.91M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
7.53 |
-69 |
38 |
95 |
-168 |
77 |
24 |
-113 |
192 |
-79 |
-33 |
Normalized NOPAT Margin |
|
40.37% |
0.00% |
61.75% |
66.19% |
0.00% |
63.71% |
58.47% |
0.00% |
67.82% |
0.00% |
0.00% |
Pre Tax Income Margin |
|
232.02% |
0.00% |
89.01% |
-29.92% |
0.00% |
33.15% |
-20.60% |
0.00% |
18.04% |
0.00% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.44 |
-3.16 |
1.19 |
2.08 |
-3.26 |
1.47 |
0.45 |
-1.96 |
3.36 |
-1.45 |
-0.53 |
NOPAT to Interest Expense |
|
0.44 |
-2.21 |
1.19 |
1.45 |
-3.26 |
1.47 |
0.32 |
-1.96 |
3.36 |
-1.02 |
-0.37 |
EBIT Less CapEx to Interest Expense |
|
0.44 |
-3.16 |
1.19 |
2.08 |
-3.26 |
1.47 |
0.45 |
-1.96 |
3.36 |
-1.45 |
-0.53 |
NOPAT Less CapEx to Interest Expense |
|
0.44 |
-2.21 |
1.19 |
1.45 |
-3.26 |
1.47 |
0.32 |
-1.96 |
3.36 |
-1.02 |
-0.37 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
50.55% |
-501.53% |
927.54% |
695.14% |
-1,517.80% |
125.49% |
757.04% |
122.93% |
103.46% |
190.29% |
250.98% |
Augmented Payout Ratio |
|
50.55% |
-501.53% |
927.54% |
695.14% |
-1,517.80% |
125.49% |
757.04% |
122.93% |
103.46% |
190.29% |
250.98% |
Key Financial Trends
Dynex Capital (NYSE: DX) has shown notable volatility in its financial performance over the past few years, as evidenced by the quarterly financial statements from Q2 2022 through Q2 2025. Here is a summary of key trends and observations that retail investors might find important.
- The company’s total assets have grown significantly from approximately $3.2 billion in Q2 2022 to over $11.3 billion by Q2 2025, indicating expanding scale and investment capacity.
- Net interest income has generally increased, with quarterly figures rising from a small positive or even negative net interest income in early 2022 to $23.1 million in Q2 2025, suggesting improved core earnings from interest-bearing assets.
- Trading account securities have risen substantially, from about $2.7 billion in mid-2022 to $10.5 billion by Q2 2025, which may reflect enhanced portfolio management or asset base expansion.
- The company consistently generates positive net cash from operating activities in recent quarters (e.g., $31.9 million in Q2 2025), showing operational cash flow strength despite net losses.
- Dynex has maintained relatively stable dividend payments per common share ($0.39 per share consistently over recent years), indicating steady returns to shareholders.
- The issuance and repayment of debt are large and frequent, with Q2 2025 showing issuance of $34.3 billion and repayment of $33.0 billion, reflecting active capital management and refinancing activities.
- Net income has been negative in recent quarters, with Q2 2025 reporting a net loss of $13.6 million and adjusted net loss attributable to common shareholders of $16.3 million, continuing a trend of quarterly net losses since 2023.
- Unrealized and realized capital losses on investments heavily weigh on non-interest income, causing large negative impacts (e.g., -$58.5 million in non-interest income in Q2 2025), which hurts overall profitability.
- Retained earnings remain negative and have been worsening (negative $618 million in Q2 2025), indicating accumulated losses over time and possible challenges in restoring profitability and equity build-up.
- Total equity has increased but remains under pressure due to retained losses and accumulated other comprehensive losses, which stood at negative $149 million in Q2 2025.
Summary:
Dynex Capital has experienced strong growth in assets and interest income over the last three years. However, the company has faced ongoing profitability challenges, primarily due to significant losses on investment securities, which have resulted in net losses and declining retained earnings. Their operational cash flow remains positive, and the company actively manages its debt profile, which is a positive sign. Retail investors should weigh the improving interest income and asset growth against continued investment losses and negative net income. Monitoring future earnings stability and capital position will be key to assessing the company’s financial health going forward.
09/19/25 02:11 AM ETAI Generated. May Contain Errors.