Go Pro

KKR Real Estate Finance Trust (KREF) Financials

KKR Real Estate Finance Trust logo
$6.20 -0.01 (-0.08%)
Closing price 10/1/2026 03:59 PM Eastern
Extended Trading
$6.21 +0.00 (+0.08%)
As of 04:08 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for KKR Real Estate Finance Trust

Annual Income Statements for KKR Real Estate Finance Trust

This table shows KKR Real Estate Finance Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
17 31 59 87 90 54 137 15 -54 13 -140
Consolidated Net Income / (Loss)
17 32 60 90 90 54 137 38 -32 34 -50
Net Income / (Loss) Continuing Operations
17 32 60 90 90 54 137 38 -32 34 -50
Total Pre-Tax Income
18 33 61 90 91 55 138 38 -31 35 -51
Total Revenue
12 26 62 112 113 142 171 186 182 151 118
Net Interest Income / (Expense)
12 25 62 99 115 142 166 186 182 152 113
Total Interest Income
13 33 83 184 274 269 280 422 640 565 436
Loans and Leases Interest Income
13 33 83 184 274 269 280 422 640 565 436
Total Interest Expense
0.55 7.43 21 85 159 127 114 236 459 413 323
Long-Term Debt Interest Expense
0.55 7.43 21 85 159 127 114 236 459 413 323
Total Non-Interest Income
0.00 0.29 0.00 13 -2.69 0.00 5.13 0.00 0.00 -0.62 5.84
Other Service Charges
- - - - - - - - - - 4.65
Net Realized & Unrealized Capital Gains on Investments
- 0.29 0.00 13 -2.69 0.00 5.13 0.00 0.00 -0.62 1.19
Total Non-Interest Expense
4.75 8.57 18 29 31 88 40 158 225 124 169
Salaries and Employee Benefits
0.13 0.37 0.00 4.76 3.27 6.77 10 0.63 2.49 0.00 0.00
Other Operating Expenses
4.61 8.20 18 24 28 82 30 158 223 124 169
Nonoperating Income / (Expense), net
10 16 18 7.09 8.69 1.28 7.06 10 13 7.26 0.14
Income Tax Expense
0.39 0.35 1.10 -0.07 0.58 0.41 0.68 0.06 0.71 0.25 -0.16
Preferred Stock Dividends Declared
0.02 0.02 0.24 2.45 -0.53 0.84 11 21 21 21 21
Net Income / (Loss) Attributable to Noncontrolling Interest
0.41 1.12 1.02 0.06 - 0.00 0.18 0.92 0.96 -0.05 -1.91
Basic Earnings per Share
$1.95 $1.61 $1.30 $1.58 $1.58 $0.96 $2.22 $0.23 ($0.78) $0.19 ($1.05)
Weighted Average Basic Shares Outstanding
8.61M 19.30M 45.32M 55.14M 57.43M 55.99M 56.57M 67.55M 69.18M 69.40M 66.81M
Diluted Earnings per Share
$1.95 $1.61 $1.30 $1.58 $1.57 $0.96 $2.21 $0.23 ($0.78) $0.19 ($1.05)
Weighted Average Diluted Shares Outstanding
8.61M 19.30M 45.32M 55.17M 57.53M 56.06M 56.78M 67.55M 69.18M 69.40M 66.81M
Weighted Average Basic & Diluted Shares Outstanding
- - 45.20M 55.20M 57.49M 55.62M 61.37M 69.10M 69.31M 68.71M 64.28M
Cash Dividends to Common per Share
- $1.22 $1.62 $1.69 $1.72 $1.72 $1.72 $1.72 $1.72 $1.00 $1.00

Quarterly Income Statements for KKR Real Estate Finance Trust

This table shows KKR Real Estate Finance Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-19 -8.74 20 -13 15 -11 -35 16 -110 -62 -116
Consolidated Net Income / (Loss)
-13 -3.43 26 -7.33 20 -5.75 -31 13 -27 -57 -117
Net Income / (Loss) Continuing Operations
-13 -3.43 26 -7.33 20 -5.75 -31 13 -27 -57 -117
Total Pre-Tax Income
-13 -3.39 26 -7.24 20 -5.75 -31 13 -27 -57 -117
Total Revenue
46 39 40 37 35 31 31 26 29 28 19
Net Interest Income / (Expense)
46 39 40 37 35 31 30 25 26 26 18
Total Interest Income
165 152 149 140 124 114 112 108 101 96 85
Loans and Leases Interest Income
165 152 149 140 124 114 112 108 101 96 85
Total Interest Expense
119 112 109 103 88 83 82 83 76 70 67
Long-Term Debt Interest Expense
119 112 109 103 88 83 82 83 76 70 67
Total Non-Interest Income
- 0.00 -0.62 0.00 - 0.00 1.19 1.10 3.55 1.48 1.21
Other Service Charges
- - - - - - - 1.10 - - 1.21
Total Non-Interest Expense
61 45 16 46 17 38 62 14 55 87 134
Other Operating Expenses
61 45 16 46 17 38 62 14 55 87 134
Nonoperating Income / (Expense), net
1.65 2.64 2.05 1.48 1.09 0.99 0.44 0.24 -1.53 1.55 -2.82
Income Tax Expense
0.20 0.04 0.07 0.09 0.05 0.00 0.00 0.00 -0.16 0.00 0.00
Preferred Stock Dividends Declared
5.33 5.33 5.33 5.33 5.33 5.33 5.33 5.33 5.33 5.33 5.33
Net Income / (Loss) Attributable to Noncontrolling Interest
0.30 -0.02 -0.02 0.34 -0.35 -0.53 -0.47 -0.63 -0.28 -0.60 -0.87
Basic Earnings per Share
($0.27) ($0.13) $0.29 ($0.19) $0.22 ($0.15) ($0.53) $0.12 ($0.49) ($0.96) ($1.95)
Weighted Average Basic Shares Outstanding
69.18M 69.39M 69.42M 69.43M 69.40M 68.77M 67.19M 65.88M 66.81M 64.67M 62.46M
Diluted Earnings per Share
($0.27) ($0.13) $0.29 ($0.19) $0.22 ($0.15) ($0.53) $0.12 ($0.49) ($0.96) ($1.95)
Weighted Average Diluted Shares Outstanding
69.18M 69.39M 69.42M 69.43M 69.40M 68.77M 67.19M 65.88M 66.81M 64.67M 62.46M
Weighted Average Basic & Diluted Shares Outstanding
69.31M 69.31M 69.33M 69.57M 68.71M 67.81M 65.68M 65.49M 64.28M 64.30M 58.58M
Cash Dividends to Common per Share
$0.43 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.10

Annual Cash Flow Statements for KKR Real Estate Finance Trust

This table details how cash moves in and out of KKR Real Estate Finance 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 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
27 70 7.17 -17 -19 43 163 -23 -102 -42 -19
Net Cash From Operating Activities
12 25 54 77 92 115 125 141 156 133 72
Net Cash From Continuing Operating Activities
12 25 54 77 92 115 125 141 156 133 72
Net Income / (Loss) Continuing Operations
17 32 60 90 90 54 137 38 -32 34 -50
Consolidated Net Income / (Loss)
17 32 60 90 90 54 137 38 -32 34 -50
Provision For Loan Losses
- - - 0.00 0.00 50 -4.06 112 175 81 119
Depreciation Expense
- - - - - - - 0.00 0.00 0.98 2.60
Amortization Expense
0.00 1.02 -0.45 8.59 -3.45 5.11 16 24 26 14 14
Non-Cash Adjustments to Reconcile Net Income
-5.49 -5.45 -5.06 -20 5.36 4.28 -26 -20 -14 -6.22 -7.24
Changes in Operating Assets and Liabilities, net
-0.15 -2.44 -0.78 -1.17 -0.16 0.93 1.73 -12 -0.18 8.50 -6.05
Net Cash From Investing Activities
-364 -456 -1,084 -1,997 -926 89 -1,541 -1,177 13 1,116 264
Net Cash From Continuing Investing Activities
-364 -456 -1,084 -1,997 -926 89 -1,541 -1,177 13 1,116 264
Purchase of Property, Leasehold Improvements and Equipment
- - - - - - 0.00 -1.66 -1.86 -8.11 -5.58
Purchase of Investment Securities
-483 -495 -1,202 -2,556 -2,965 -966 -3,905 -2,420 -677 -299 -1,147
Sale and/or Maturity of Investments
119 39 132 559 2,039 1,055 2,364 1,244 693 1,425 1,450
Other Investing Activities, net
- - - - - - - 0.00 0.00 -1.75 -33
Net Cash From Financing Activities
379 501 1,037 1,903 816 -161 1,579 1,013 -272 -1,291 -356
Net Cash From Continuing Financing Activities
380 503 1,037 1,903 816 -161 1,579 1,013 -272 -1,291 -356
Issuance of Debt
124 520 984 3,261 3,218 1,308 4,789 3,331 667 602 2,028
Repayment of Debt
-2.07 -203 -464 -1,341 -2,297 -1,345 -3,388 -2,487 -797 -1,779 -2,253
Repurchase of Common Equity
0.00 0.00 -5.42 -33 -4.11 -25 0.00 -36 0.00 -10 -43
Payment of Dividends
-7.56 -22 -59 -89 -100 -97 -104 -137 -140 -103 -88
Other Financing Activities, Net
8.47 -2.16 0.00 -3.55 -1.64 -1.45 -6.23 -3.78 -1.66 -0.50 0.90
Cash Interest Paid
0.24 5.55 17 67 146 103 95 201 430 399 316
Cash Income Taxes Paid
0.00 0.52 0.81 0.76 0.40 0.12 0.41 0.71 0.30 0.37 0.00

Quarterly Cash Flow Statements for KKR Real Estate Finance Trust

This table details how cash moves in and out of KKR Real Estate Finance Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
27 -30 -6.11 -1.53 -4.60 0.80 2.62 97 -120 50 -53
Net Cash From Operating Activities
37 34 31 49 18 16 21 19 17 13 15
Net Cash From Continuing Operating Activities
37 34 31 49 18 16 21 19 17 13 15
Net Income / (Loss) Continuing Operations
-13 -3.43 26 -7.33 20 -5.75 -31 13 -27 -57 -117
Consolidated Net Income / (Loss)
-13 -3.43 26 -7.33 20 -5.75 -31 13 -27 -57 -117
Provision For Loan Losses
50 33 4.55 38 4.59 25 50 0.98 44 74 75
Depreciation Expense
- 0.00 - - 0.50 0.49 0.49 0.73 0.89 0.98 0.99
Amortization Expense
5.73 5.03 4.25 3.79 1.30 3.08 3.02 4.73 3.26 3.54 2.76
Non-Cash Adjustments to Reconcile Net Income
-3.85 0.54 -2.42 2.06 -3.37 -0.75 -2.82 -2.50 -0.68 -3.47 49
Changes in Operating Assets and Liabilities, net
-1.43 -0.92 -1.26 12 -4.25 -6.02 1.17 1.79 -3.48 -4.30 4.24
Net Cash From Investing Activities
76 237 228 244 408 -220 237 384 -135 249 170
Net Cash From Continuing Investing Activities
76 237 228 244 408 -220 237 384 -135 249 170
Purchase of Property, Leasehold Improvements and Equipment
-0.47 -2.11 -5.29 -0.69 -0.02 -1.28 -0.61 -0.98 -2.71 -2.94 -22
Purchase of Investment Securities
-138 -96 -92 -53 -58 -401 -236 -90 -421 -222 -360
Sale and/or Maturity of Investments
215 335 325 298 467 182 478 483 308 490 552
Net Cash From Financing Activities
-87 -301 -265 -295 -431 205 -255 -305 -1.06 -213 -238
Net Cash From Continuing Financing Activities
-87 -301 -265 -295 -431 205 -255 -305 -1.06 -213 -238
Issuance of Debt
155 119 148 198 137 813 400 386 429 240 611
Repayment of Debt
-204 -384 -390 -470 -535 -576 -613 -666 -398 -436 -792
Repurchase of Common Equity
- 0.00 - - - -9.83 -20 -4.24 -9.27 -0.76 -38
Payment of Dividends
-35 -35 -23 -23 -23 -23 -22 -22 -22 -21 -21
Other Financing Activities, Net
-1.91 0.00 - 0.23 -0.74 0.77 0.20 0.27 -0.34 5.61 2.26
Cash Interest Paid
112 108 107 93 90 85 81 78 72 64 68

Annual Balance Sheets for KKR Real Estate Finance Trust

This table presents KKR Real Estate Finance 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 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
6,265 7,395 5,232 5,057 4,966 6,703 7,802 7,548 6,350 6,465
Cash and Due from Banks
96 103 87 68 111 271 240 0.00 105 85
Trading Account Securities
63 - - - - - - 35 117 147
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 -60 -22 -107 -210 5,772 5,146
Loans and Leases
- - - - - - - - 5,889 5,348
Allowance for Loan and Lease Losses
- - - 0.00 60 22 107 210 117 202
Loans Held for Sale
675 1,889 4,002 - - - - - - 0.00
Other Assets
5,432 5,403 1,143 4,989 4,915 6,454 7,670 244 357 1,087
Total Liabilities & Shareholders' Equity
6,265 7,395 5,232 5,057 4,966 6,703 7,802 7,548 6,350 6,465
Total Liabilities
5,757 6,332 4,097 3,933 3,920 5,342 6,231 6,143 4,952 5,239
Short-Term Debt
- - - 2,885 2,575 3,727 3,749 3,782 2,799 2,863
Long-Term Debt
439 1,046 2,975 1,013 1,305 1,574 2,416 2,278 2,100 1,831
Other Long-Term Liabilities
5,314 5,257 1,080 28 - 34 0.00 18 0.00 546
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
505 1,059 1,132 1,122 1,044 1,362 1,571 1,404 1,399 1,225
Total Preferred & Common Equity
498 1,059 1,132 1,122 1,044 1,361 1,572 1,405 1,345 1,173
Preferred Stock
0.13 0.00 0.00 0.00 0.00 0.07 0.13 0.13 0.13 0.13
Total Common Equity
498 1,059 1,132 1,122 1,044 1,361 1,571 1,405 1,345 1,172
Common Stock
480 1,053 1,164 1,167 1,170 1,461 1,810 1,816 1,715 1,688
Retained Earnings
18 6.28 -0.23 -8.59 -66 -38 -142 -314 -370 -506
Other Equity Adjustments
- - - - - - - - - -9.26
Noncontrolling Interest
7.34 - - - 0.00 0.15 -0.10 -0.59 54 53

Quarterly Balance Sheets for KKR Real Estate Finance Trust

This table presents KKR Real Estate Finance 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 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
7,876 7,609 7,625 7,257 7,064 6,774 6,555 7,247 6,991 6,950 6,559
Cash and Due from Banks
254 208 108 107 107 109 106 108 204 135 83
Trading Account Securities
- - - - 117 117 117 121 128 147 273
Loans and Leases, Net of Allowance
0.00 -224 -219 -244 -111 -148 -142 0.00 4,982 4,627 4,081
Loans and Leases
- - - - - - - - 5,297 4,886 4,373
Allowance for Loan and Lease Losses
- 224 219 244 111 148 142 - 315 259 292
Loans Held for Sale
- - - - - 138 - - - 220 70
Other Assets
7,622 7,625 7,736 7,394 6,950 6,558 6,473 432 510 1,820 2,052
Total Liabilities & Shareholders' Equity
7,876 7,609 7,625 7,257 7,064 6,774 6,555 6,755 6,485 6,950 6,559
Total Liabilities
6,363 6,150 6,172 5,877 5,625 5,363 5,191 5,945 5,700 5,797 5,569
Short-Term Debt
3,875 3,808 3,827 3,522 3,286 3,018 3,024 2,948 2,699 2,801 3,024
Long-Term Debt
2,426 2,276 2,277 2,278 2,276 2,275 2,117 2,464 2,452 1,698 1,291
Other Long-Term Liabilities
40 0.00 0.00 0.00 26 0.00 17 17 19 1,298 1,254
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
1,513 1,460 1,453 1,380 1,439 1,411 1,364 1,293 1,282 1,153 990
Total Preferred & Common Equity
1,513 1,460 1,454 1,381 1,386 1,358 1,310 1,240 1,230 1,096 932
Preferred Stock
0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13
Total Common Equity
1,513 1,460 1,454 1,381 1,386 1,358 1,310 1,240 1,230 1,096 932
Common Stock
1,812 1,814 1,816 1,818 1,724 1,726 1,708 1,690 1,688 1,680 1,660
Retained Earnings
-202 -258 -266 -340 -338 -368 -398 -450 -458 -584 -712
Other Equity Adjustments
- - - - - - - - - 0.00 -17
Noncontrolling Interest
-0.02 -0.12 -0.43 -0.91 53 53 54 53 52 57 59

Annual Metrics And Ratios for KKR Real Estate Finance Trust

This table displays calculated financial ratios and metrics derived from KKR Real Estate Finance Trust's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 112.92% 142.71% 80.16% 1.10% 25.79% 20.27% 8.93% -2.29% -16.80% -21.59%
EBITDA Growth
0.00% 148.11% 139.60% 111.94% -14.06% -25.22% 149.93% -65.00% -133.96% 345.00% -179.88%
EBIT Growth
0.00% 134.12% 156.70% 90.02% -0.95% -34.61% 144.38% -79.03% -258.97% 162.66% -285.91%
NOPAT Growth
0.00% 136.88% 154.84% 93.65% -1.66% -34.68% 145.01% -78.96% -211.45% 188.87% -231.08%
Net Income Growth
0.00% 87.93% 86.16% 49.48% 0.18% -39.54% 152.19% -72.60% -184.21% 208.43% -247.08%
EPS Growth
0.00% -17.44% -19.25% 21.54% -0.63% -38.85% 130.21% -89.59% -439.13% 124.36% -652.63%
Operating Cash Flow Growth
0.00% 120.12% 111.76% 42.80% 19.37% 25.46% 8.46% 13.09% 10.34% -14.87% -45.47%
Free Cash Flow Firm Growth
0.00% 0.00% -20.32% -71.28% 56.67% 118.08% -1,170.35% 34.94% 123.06% 394.99% -113.37%
Invested Capital Growth
0.00% 0.00% 122.70% 94.82% 22.20% -1.93% 35.28% 16.11% -3.51% -15.63% 1.97%
Revenue Q/Q Growth
0.00% 0.00% 21.96% 7.39% 1.25% 4.06% 8.39% 2.39% -2.90% -6.99% -4.66%
EBITDA Q/Q Growth
0.00% 0.00% 21.00% 23.00% -25.27% -63.64% 2,866.42% -27.25% -209.10% 504.64% -549.28%
EBIT Q/Q Growth
0.00% 0.00% 22.04% 7.45% 1.08% -66.64% 2,057.16% -43.07% -286.88% 574.54% -652.08%
NOPAT Q/Q Growth
0.00% 0.00% 21.01% 8.72% 0.51% 15.41% 8.78% -42.74% -269.78% 685.36% -656.67%
Net Income Q/Q Growth
0.00% 0.00% 10.08% 4.97% 3.55% 8.68% 9.14% -35.00% -2,133.20% 1,970.39% -1,164.12%
EPS Q/Q Growth
0.00% 0.00% -17.20% 2.60% 6.80% 6.67% 5.24% -64.06% -143.75% 163.33% -208.82%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 245.16% -50.48% 4.64% 0.15% 3.56% 7.00% -0.21% -12.26% -2.15%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% -20.95% 48.22% 496.60% -292.97% 39.22% 407.57% 40.67% -162.14%
Invested Capital Q/Q Growth
0.00% 0.00% 15.78% 17.98% -2.85% -5.11% 16.50% 3.32% -1.24% -6.07% -0.33%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
60.43% 70.42% 69.52% 81.78% 69.52% 41.33% 85.88% 27.59% -9.59% 28.24% -28.77%
EBIT Margin
60.40% 66.41% 70.24% 74.08% 72.58% 37.73% 76.66% 14.76% -24.01% 18.08% -42.87%
Profit (Net Income) Margin
143.32% 126.50% 97.03% 80.50% 79.77% 38.34% 80.39% 20.23% -17.43% 22.72% -42.62%
Tax Burden Percent
97.76% 98.92% 98.20% 100.08% 99.36% 99.25% 99.50% 99.85% 102.29% 99.28% 99.69%
Interest Burden Percent
242.71% 192.56% 140.67% 108.58% 110.61% 102.39% 105.39% 137.27% 70.98% 126.56% 99.72%
Effective Tax Rate
2.24% 1.09% 1.80% -0.08% 0.64% 0.75% 0.50% 0.15% 0.00% 0.72% 0.00%
Return on Invested Capital (ROIC)
0.00% 3.54% 2.79% 2.66% 1.78% 1.07% 2.25% 0.38% -0.40% 0.39% -0.56%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 10.56% 5.12% 3.01% 2.03% 1.10% 2.40% 0.56% -0.42% 0.53% -0.86%
Return on Net Nonoperating Assets (RNNOA)
0.00% 9.24% 4.89% 5.54% 6.19% 3.95% 9.15% 2.18% -1.73% 2.06% -3.29%
Return on Equity (ROE)
0.00% 12.78% 7.68% 8.20% 7.98% 5.02% 11.40% 2.56% -2.13% 2.45% -3.85%
Cash Return on Invested Capital (CROIC)
0.00% -196.46% -73.25% -61.67% -18.20% 3.02% -27.75% -14.53% 3.17% 17.35% -2.51%
Operating Return on Assets (OROA)
0.00% 0.27% 0.64% 1.31% 1.59% 1.07% 2.24% 0.38% -0.57% 0.39% -0.76%
Return on Assets (ROA)
0.00% 0.52% 0.88% 1.42% 1.75% 1.09% 2.35% 0.52% -0.41% 0.49% -0.76%
Return on Common Equity (ROCE)
0.00% 12.59% 7.65% 8.20% 7.97% 5.01% 11.39% 2.56% -2.13% 2.40% -3.69%
Return on Equity Simple (ROE_SIMPLE)
0.00% 6.48% 5.67% 7.93% 8.02% 5.21% 10.08% 2.39% -2.25% 2.55% -4.31%
Net Operating Profit after Tax (NOPAT)
7.08 17 43 83 81 53 130 27 -31 27 -36
NOPAT Margin
59.05% 65.69% 68.97% 74.14% 72.11% 37.45% 76.28% 14.73% -16.81% 17.95% -30.01%
Net Nonoperating Expense Percent (NNEP)
0.00% -7.02% -2.33% -0.35% -0.25% -0.03% -0.15% -0.18% 0.02% -0.13% 0.30%
SG&A Expenses to Revenue
1.09% 1.43% 0.00% 4.26% 2.90% 4.77% 6.02% 0.34% 1.37% 0.00% 0.00%
Operating Expenses to Revenue
39.60% 33.59% 29.76% 25.92% 27.42% 62.27% 23.34% 85.24% 124.01% 81.92% 142.87%
Earnings before Interest and Taxes (EBIT)
7.24 17 43 83 82 54 131 27 -44 27 -51
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
7.24 18 43 91 78 59 147 51 -17 43 -34
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.53 0.56 0.65 0.66 0.64 0.48 0.59 0.52 0.46
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.53 0.56 0.65 0.66 0.64 0.48 0.59 0.52 0.46
Price to Revenue (P/Rev)
0.00 0.00 9.05 5.66 6.45 4.82 5.08 4.09 4.58 4.65 4.54
Price to Earnings (P/E)
0.00 0.00 9.53 7.24 8.03 12.76 6.31 49.40 0.00 53.76 0.00
Dividend Yield
0.00% 0.00% 9.48% 15.52% 13.60% 14.00% 11.09% 15.65% 14.34% 9.90% 12.17%
Earnings Yield
0.00% 0.00% 10.49% 13.82% 12.45% 7.84% 15.84% 2.02% 0.00% 1.86% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.71 0.86 0.91 0.90 0.88 0.86 0.92 0.88 0.89
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 24.28 31.55 40.42 31.39 34.55 35.96 37.94 36.73 48.06
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 34.92 38.58 58.15 75.96 40.23 130.33 0.00 130.06 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 34.57 42.59 55.70 83.21 45.07 243.69 0.00 203.17 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 35.20 42.56 56.06 83.84 45.30 244.07 0.00 204.64 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 27.94 45.81 49.71 38.71 47.24 47.36 44.25 41.87 78.77
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 29.66 0.00 0.00 28.57 4.65 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.87 0.99 2.63 3.47 3.71 3.89 3.92 4.32 3.50 4.23
Long-Term Debt to Equity
0.00 0.87 0.99 2.63 0.90 1.25 1.16 1.54 1.62 1.50 1.90
Financial Leverage
0.00 0.88 0.95 1.84 3.05 3.59 3.81 3.91 4.11 3.91 3.85
Leverage Ratio
0.00 12.41 8.73 5.76 4.56 4.62 4.85 4.95 5.16 4.96 5.08
Compound Leverage Factor
0.00 23.89 12.28 6.26 5.04 4.73 5.11 6.79 3.66 6.28 5.06
Debt to Total Capital
0.00% 46.51% 49.69% 72.43% 77.62% 78.77% 79.56% 79.69% 81.19% 77.79% 80.89%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 57.45% 52.28% 55.93% 48.46% 50.67% 44.44% 44.64%
Long-Term Debt to Total Capital
0.00% 46.51% 49.69% 72.43% 20.18% 26.49% 23.63% 31.23% 30.51% 33.35% 36.25%
Preferred Equity to Total Capital
0.00% 0.01% 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% 0.78% 0.00% 0.00% 0.03% 0.04% 0.00% 0.00% -0.01% 0.86% 0.82%
Common Equity to Total Capital
0.00% 52.70% 50.31% 27.57% 22.34% 21.19% 20.43% 20.31% 18.82% 21.36% 18.28%
Debt to EBITDA
0.00 24.44 24.31 32.60 49.72 66.17 36.17 120.20 -347.89 114.78 -152.16
Net Debt to EBITDA
0.00 19.08 21.90 31.66 48.86 64.28 34.32 115.52 -347.89 112.33 -149.68
Long-Term Debt to EBITDA
0.00 24.44 24.31 32.60 12.92 22.25 10.74 47.10 -130.75 49.21 -68.19
Debt to NOPAT
0.00 26.20 24.50 35.96 47.93 73.02 40.73 225.09 -198.55 180.61 -145.91
Net Debt to NOPAT
0.00 20.45 22.07 34.92 47.10 70.94 38.64 216.34 -198.55 176.74 -143.53
Long-Term Debt to NOPAT
0.00 26.20 24.50 35.96 12.46 24.56 12.10 88.21 -74.62 77.42 -65.38
Noncontrolling Interest Sharing Ratio
0.00% 1.48% 0.48% 0.00% 0.08% 0.16% 0.09% 0.01% -0.01% 1.91% 4.07%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -930 -1,120 -1,918 -831 150 -1,607 -1,046 241 1,194 -160
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8,491.28% 8,371.77% 1,635.37% 1,294.93%
Free Cash Flow to Firm to Interest Expense
0.00 -125.20 -52.75 -22.56 -5.23 1.18 -14.05 -4.43 0.53 2.89 -0.49
Operating Cash Flow to Interest Expense
20.83 3.42 2.53 0.90 0.58 0.90 1.09 0.60 0.34 0.32 0.22
Operating Cash Flow Less CapEx to Interest Expense
20.83 3.42 2.53 0.90 0.58 0.90 1.09 0.59 0.34 0.30 0.21
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.01 0.02 0.02 0.03 0.03 0.03 0.02 0.02 0.02
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.00 947 2,109 4,110 5,022 4,925 6,663 7,736 7,464 6,298 6,422
Invested Capital Turnover
0.00 0.05 0.04 0.04 0.02 0.03 0.03 0.03 0.02 0.02 0.02
Increase / (Decrease) in Invested Capital
0.00 947 1,162 2,000 912 -97 1,738 1,073 -272 -1,167 124
Enterprise Value (EV)
0.00 0.00 1,503 3,520 4,559 4,454 5,896 6,684 6,891 5,550 5,694
Market Capitalization
0.00 0.00 561 632 727 683 866 759 831 703 538
Book Value per Share
$0.00 $25.78 $19.73 $19.52 $19.52 $18.76 $24.39 $22.74 $20.26 $19.33 $17.90
Tangible Book Value per Share
$0.00 $25.78 $19.73 $19.52 $19.52 $18.76 $24.39 $22.74 $20.26 $19.33 $17.90
Total Capital
0.00 944 2,105 4,107 5,022 4,925 6,663 7,736 7,464 6,298 6,412
Total Debt
0.00 439 1,046 2,975 3,898 3,879 5,301 6,164 6,060 4,899 5,187
Total Long-Term Debt
0.00 439 1,046 2,975 1,013 1,305 1,574 2,416 2,278 2,100 2,325
Net Debt
0.00 343 943 2,888 3,831 3,769 5,029 5,925 6,060 4,794 5,103
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.66 1.86 8.11 5.58
Net Nonoperating Expense (NNE)
-10 -16 -17 -7.10 -8.63 -1.27 -7.02 -10 1.14 -7.20 15
Net Nonoperating Obligations (NNO)
0.00 442 1,050 2,977 3,898 3,879 5,301 6,164 6,060 4,899 5,196
Total Depreciation and Amortization (D&A)
0.00 1.02 -0.45 8.59 -3.45 5.11 16 24 26 15 17
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.95 $1.61 $1.30 $1.58 $1.58 $0.96 $2.22 $0.00 ($0.78) $0.19 ($1.05)
Adjusted Weighted Average Basic Shares Outstanding
8.61M 19.30M 45.32M 55.14M 57.43M 55.99M 56.57M 0.00 69.18M 69.40M 66.81M
Adjusted Diluted Earnings per Share
$1.95 $1.61 $1.30 $1.58 $1.57 $0.96 $2.21 $0.00 ($0.78) $0.19 ($1.05)
Adjusted Weighted Average Diluted Shares Outstanding
8.61M 19.30M 45.32M 55.17M 57.53M 56.06M 56.78M 0.00 69.18M 69.40M 66.81M
Adjusted Basic & Diluted Earnings per Share
$1.95 $1.61 $1.30 $0.00 $1.58 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 53.19M 57.38M 57.49M 55.62M 61.37M 0.00 69.31M 68.71M 64.28M
Normalized Net Operating Profit after Tax (NOPAT)
7.08 17 43 58 81 53 130 27 -31 27 -36
Normalized NOPAT Margin
59.05% 65.69% 68.97% 51.86% 72.11% 37.45% 76.28% 14.73% -16.81% 17.95% -30.01%
Pre Tax Income Margin
146.59% 127.88% 98.80% 80.44% 80.28% 38.63% 80.80% 20.26% -17.04% 22.88% -42.75%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
13.06 2.28 2.05 0.97 0.52 0.42 1.14 0.12 -0.10 0.07 -0.16
NOPAT to Interest Expense
12.77 2.26 2.01 0.97 0.51 0.42 1.14 0.12 -0.07 0.07 -0.11
EBIT Less CapEx to Interest Expense
13.06 2.28 2.05 0.97 0.52 0.42 1.14 0.11 -0.10 0.05 -0.17
NOPAT Less CapEx to Interest Expense
12.77 2.26 2.01 0.97 0.51 0.42 1.14 0.11 -0.07 0.05 -0.13
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
44.03% 67.94% 98.22% 99.36% 110.65% 178.47% 75.77% 364.18% -442.74% 300.36% -174.62%
Augmented Payout Ratio
44.03% 67.94% 107.25% 135.74% 115.21% 224.55% 75.77% 459.37% -442.74% 329.56% -260.59%

Quarterly Metrics And Ratios for KKR Real Estate Finance Trust

This table displays calculated financial ratios and metrics derived from KKR Real Estate Finance Trust's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - 67,806,289.00 65,676,132.00 - 64,275,643.00 64,300,417.00
DEI Adjusted Shares Outstanding
- - - - - - 67,806,289.00 65,676,132.00 - 64,275,643.00 64,300,417.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - -0.45 0.19 - -0.89 -1.82
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-10.45% -15.92% -9.41% -17.05% -24.43% -19.93% -21.23% -28.58% -16.49% -11.73% -38.16%
EBITDA Growth
-135.98% 95.18% 255.86% -116.45% 329.85% -217.47% -199.09% 505.96% -205.26% -1,627.58% -302.07%
EBIT Growth
-182.01% 78.05% 194.44% -137.31% 227.05% -11.78% -231.88% 243.81% -237.92% -778.23% -268.73%
NOPAT Growth
-157.57% 78.05% 234.54% -126.28% 281.08% -11.78% -192.45% 305.44% -196.92% -771.71% -269.22%
Net Income Growth
-165.24% 86.42% 226.85% -127.31% 249.13% -67.66% -219.76% 274.29% -237.75% -894.24% -283.78%
EPS Growth
-242.11% 71.11% 178.38% -161.29% 181.48% -15.38% -282.76% 163.16% -322.73% -540.00% -267.92%
Operating Cash Flow Growth
-0.89% -17.17% -13.62% 17.58% -50.27% -53.85% -31.05% -62.32% -8.66% -17.42% -30.80%
Free Cash Flow Firm Growth
124.77% 186.38% 437.52% 1,904.48% 353.21% 6.22% -53.20% -67.64% -111.98% 21.17% 401.50%
Invested Capital Growth
-3.51% -8.13% -7.19% -11.29% -15.63% -9.40% -4.09% -3.90% 1.97% -13.11% -20.98%
Revenue Q/Q Growth
4.21% -15.80% 1.72% -7.06% -5.06% -10.80% 0.07% -15.73% 11.02% -5.72% -29.89%
EBITDA Q/Q Growth
-129.54% 96.93% 2,891.16% -117.70% 512.70% -115.57% -771.19% 165.31% -218.80% -155.57% -102.76%
EBIT Q/Q Growth
-162.39% 58.64% 490.85% -137.00% 312.42% -136.39% -361.11% 140.35% -303.73% -131.71% -93.60%
NOPAT Q/Q Growth
-143.94% 58.64% 656.82% -125.97% 402.76% -125.53% -360.50% 157.71% -242.84% -129.62% -95.05%
Net Income Q/Q Growth
-148.87% 73.85% 844.47% -128.71% 366.87% -129.40% -431.80% 141.78% -310.92% -112.18% -105.27%
EPS Q/Q Growth
-187.10% 51.85% 323.08% -165.52% 215.79% -168.18% -253.33% 122.64% -508.33% -95.92% -103.13%
Operating Cash Flow Q/Q Growth
-11.79% -6.39% -11.15% 60.27% -62.69% -13.13% 32.74% -12.41% -9.57% -21.46% 11.23%
Free Cash Flow Firm Q/Q Growth
656.99% 141.26% -10.26% 49.64% 39.89% -43.46% -60.46% 3.46% -151.80% 671.87% 63.65%
Invested Capital Q/Q Growth
-1.24% -3.81% -2.49% -4.23% -6.07% 3.29% 3.22% -4.04% -0.33% -11.99% -6.13%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
-19.00% -2.54% 69.82% -13.30% 57.79% -10.09% -87.83% 68.07% -72.84% -197.46% -571.04%
EBIT Margin
-31.33% -15.39% 59.14% -23.55% 52.68% -21.49% -99.02% 47.41% -87.00% -213.80% -590.39%
Profit (Net Income) Margin
-28.20% -8.76% 64.11% -19.80% 55.66% -18.34% -97.48% 48.32% -91.81% -206.61% -604.93%
Tax Burden Percent
101.54% 101.21% 99.72% 101.26% 99.77% 100.00% 100.00% 100.00% 99.42% 100.00% 100.00%
Interest Burden Percent
88.65% 56.23% 108.71% 83.06% 105.91% 85.36% 98.44% 101.93% 106.14% 96.64% 102.46%
Effective Tax Rate
0.00% 0.00% 0.28% 0.00% 0.23% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-0.52% -0.25% 1.38% -0.38% 1.15% -0.32% -1.36% 0.90% -1.14% -2.81% -7.07%
ROIC Less NNEP Spread (ROIC-NNEP)
-0.57% -0.24% 1.41% -0.40% 1.17% -0.33% -1.52% 0.90% -1.32% -3.14% -7.84%
Return on Net Nonoperating Assets (RNNOA)
-2.35% -0.99% 5.68% -1.58% 4.59% -1.33% -6.12% 3.50% -5.06% -12.02% -33.41%
Return on Equity (ROE)
-2.87% -1.24% 7.06% -1.96% 5.74% -1.65% -7.48% 4.39% -6.20% -14.83% -40.48%
Cash Return on Invested Capital (CROIC)
3.17% 8.26% 7.82% 11.90% 17.35% 10.25% 3.89% 3.91% -2.51% 12.85% 21.27%
Operating Return on Assets (OROA)
-0.74% -0.35% 1.37% -0.53% 1.15% -0.45% -1.87% 0.86% -1.55% -3.64% -8.79%
Return on Assets (ROA)
-0.67% -0.20% 1.49% -0.45% 1.21% -0.38% -1.84% 0.87% -1.63% -3.51% -9.01%
Return on Common Equity (ROCE)
-2.87% -1.24% 6.93% -1.92% 5.63% -1.61% -7.19% 4.22% -5.94% -14.17% -38.50%
Return on Equity Simple (ROE_SIMPLE)
0.00% -0.71% 2.58% 0.12% 0.00% 2.44% -1.94% -0.32% 0.00% -9.30% -20.25%
Net Operating Profit after Tax (NOPAT)
-10 -4.22 23 -6.10 18 -4.71 -22 13 -18 -41 -80
NOPAT Margin
-21.93% -10.77% 58.98% -16.48% 52.56% -15.04% -69.22% 47.41% -61.00% -148.55% -413.28%
Net Nonoperating Expense Percent (NNEP)
0.05% -0.01% -0.04% 0.02% -0.02% 0.02% 0.16% 0.00% 0.18% 0.33% 0.76%
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
131.33% 115.39% 40.86% 123.55% 47.32% 121.49% 199.02% 52.59% 187.00% 313.80% 690.39%
Earnings before Interest and Taxes (EBIT)
-15 -6.03 24 -8.71 19 -6.74 -31 13 -26 -59 -115
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-8.83 -1.00 28 -4.92 20 -3.16 -28 18 -21 -55 -111
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.59 0.49 0.45 0.63 0.52 0.57 0.48 0.48 0.46 0.36 0.47
Price to Tangible Book Value (P/TBV)
0.59 0.49 0.45 0.63 0.52 0.57 0.48 0.48 0.46 0.36 0.47
Price to Revenue (P/Rev)
4.58 3.89 3.69 5.27 4.65 5.18 4.41 4.76 4.54 3.43 4.28
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 53.76 65.91 0.00 0.00 0.00 0.00 0.00
Dividend Yield
14.34% 15.74% 15.03% 9.55% 9.90% 9.26% 11.40% 11.11% 12.17% 16.34% 12.43%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 1.86% 1.52% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.92 0.89 0.88 0.91 0.88 0.90 0.89 0.87 0.89 0.85 0.89
Enterprise Value to Revenue (EV/Rev)
37.94 36.57 36.07 37.51 36.73 40.69 44.14 44.99 48.06 41.93 46.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 252.69 0.00 130.06 143.93 0.00 736.81 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 233.20 0.00 203.17 219.12 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 236.30 0.00 204.64 220.54 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
44.25 42.88 42.68 40.34 41.87 51.15 56.97 75.69 78.77 69.26 75.08
Enterprise Value to Free Cash Flow (EV/FCFF)
28.57 10.28 10.79 7.18 4.65 8.32 22.28 21.77 0.00 6.16 3.70
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
4.32 4.20 3.86 3.75 3.50 3.77 4.19 4.02 4.23 3.90 4.36
Long-Term Debt to Equity
1.62 1.65 1.58 1.61 1.50 1.55 1.91 1.91 1.90 1.47 1.30
Financial Leverage
4.11 4.18 4.02 3.98 3.91 3.99 4.02 3.88 3.85 3.83 4.26
Leverage Ratio
5.16 5.23 5.06 5.03 4.96 5.03 5.24 5.11 5.08 5.37 6.05
Compound Leverage Factor
4.57 2.94 5.50 4.18 5.25 4.30 5.16 5.21 5.39 5.19 6.20
Debt to Total Capital
81.19% 80.78% 79.44% 78.95% 77.79% 79.04% 80.71% 80.07% 80.89% 79.60% 81.33%
Short-Term Debt to Total Capital
50.67% 49.05% 46.93% 45.01% 44.44% 46.49% 43.97% 41.95% 44.64% 49.56% 57.00%
Long-Term Debt to Total Capital
30.51% 31.72% 32.51% 33.94% 33.35% 32.54% 36.74% 38.12% 36.25% 30.04% 24.33%
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
-0.01% -0.01% 0.76% 0.80% 0.86% 0.83% 0.79% 0.81% 0.82% 1.01% 1.10%
Common Equity to Total Capital
18.82% 19.23% 19.80% 20.25% 21.36% 20.13% 18.49% 19.11% 18.28% 19.38% 17.56%
Debt to EBITDA
-347.89 -271.52 229.07 -501.84 114.78 126.91 -364.78 678.90 -152.16 -52.58 -25.57
Net Debt to EBITDA
-347.89 -266.53 224.66 -491.52 112.33 124.28 -357.52 652.00 -149.68 -51.00 -25.07
Long-Term Debt to EBITDA
-130.75 -106.63 93.74 -215.73 49.21 52.26 -166.05 323.19 -68.19 -19.84 -7.65
Debt to NOPAT
-198.55 -373.58 214.21 -1,142.30 180.61 194.46 -276.56 -1,096.43 -145.91 -62.54 -33.09
Net Debt to NOPAT
-198.55 -366.71 210.09 -1,118.82 176.74 190.43 -271.05 -1,052.99 -143.53 -60.66 -32.46
Long-Term Debt to NOPAT
-74.62 -146.71 87.66 -491.05 77.42 80.07 -125.89 -521.95 -65.38 -23.60 -9.90
Noncontrolling Interest Sharing Ratio
-0.01% -0.02% 1.84% 1.86% 1.91% 1.94% 3.90% 3.94% 4.07% 4.42% 4.90%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
261 631 566 847 1,185 670 265 274 -142 812 1,329
Operating Cash Flow to CapEx
7,788.79% 1,634.50% 579.15% 7,169.34% 91,610.00% 1,241.50% 3,446.49% 1,888.27% 618.21% 446.92% 66.27%
Free Cash Flow to Firm to Interest Expense
2.21 5.61 5.20 8.21 13.39 8.11 3.23 3.32 -1.88 11.65 19.74
Operating Cash Flow to Interest Expense
0.31 0.31 0.28 0.48 0.21 0.19 0.26 0.22 0.22 0.19 0.22
Operating Cash Flow Less CapEx to Interest Expense
0.31 0.29 0.23 0.47 0.21 0.18 0.25 0.21 0.19 0.15 -0.11
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.01
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
7,464 7,179 7,001 6,704 6,298 6,505 6,714 6,443 6,422 5,652 5,305
Invested Capital Turnover
0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02
Increase / (Decrease) in Invested Capital
-272 -635 -543 -853 -1,167 -675 -287 -262 124 -853 -1,409
Enterprise Value (EV)
6,891 6,370 6,135 6,094 5,550 5,831 5,952 5,591 5,694 4,814 4,730
Market Capitalization
831 678 627 856 703 742 595 591 538 393 440
Book Value per Share
$20.26 $19.90 $20.00 $19.58 $19.33 $19.06 $18.29 $18.72 $17.90 $17.04 $14.49
Tangible Book Value per Share
$20.26 $19.90 $20.00 $19.58 $19.33 $19.06 $18.29 $18.72 $17.90 $17.04 $14.49
Total Capital
7,464 7,179 7,001 6,704 6,298 6,505 6,705 6,434 6,412 5,652 5,305
Total Debt
6,060 5,799 5,561 5,293 4,899 5,141 5,412 5,151 5,187 4,499 4,315
Total Long-Term Debt
2,278 2,278 2,276 2,275 2,100 2,117 2,464 2,452 2,325 1,698 1,291
Net Debt
6,060 5,693 5,454 5,184 4,794 5,035 5,304 4,947 5,103 4,363 4,232
Capital Expenditures (CapEx)
0.47 2.11 5.29 0.69 0.02 1.28 0.61 0.98 2.71 2.94 22
Net Nonoperating Expense (NNE)
2.92 -0.79 -2.04 1.23 -1.09 1.03 8.86 -0.24 9.04 16 37
Net Nonoperating Obligations (NNO)
6,060 5,799 5,561 5,293 4,899 5,141 5,421 5,161 5,196 4,499 4,315
Total Depreciation and Amortization (D&A)
5.73 5.03 4.25 3.79 1.80 3.57 3.51 5.46 4.15 4.52 3.75
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.27) ($0.13) $0.29 ($0.19) $0.22 ($0.15) ($0.53) $0.12 ($0.49) ($0.96) ($1.95)
Adjusted Weighted Average Basic Shares Outstanding
69.18M 69.39M 69.42M 69.43M 69.40M 68.77M 67.19M 65.88M 66.81M 64.67M 62.46M
Adjusted Diluted Earnings per Share
($0.27) ($0.13) $0.29 ($0.19) $0.22 ($0.15) ($0.53) $0.12 ($0.49) ($0.96) ($1.95)
Adjusted Weighted Average Diluted Shares Outstanding
69.18M 69.39M 69.42M 69.43M 69.40M 68.77M 67.19M 65.88M 66.81M 64.67M 62.46M
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
69.31M 69.31M 69.33M 69.57M 68.71M 67.81M 65.68M 65.49M 64.28M 64.30M 58.58M
Normalized Net Operating Profit after Tax (NOPAT)
-10 -4.22 23 -6.10 18 -4.71 -22 8.77 -18 -41 -80
Normalized NOPAT Margin
-21.93% -10.77% 58.98% -16.48% 52.56% -15.04% -69.22% 33.19% -61.00% -148.55% -413.28%
Pre Tax Income Margin
-27.78% -8.66% 64.29% -19.56% 55.79% -18.34% -97.48% 48.32% -92.34% -206.61% -604.93%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-0.12 -0.05 0.22 -0.08 0.21 -0.08 -0.38 0.15 -0.34 -0.85 -1.70
NOPAT to Interest Expense
-0.09 -0.04 0.22 -0.06 0.21 -0.06 -0.26 0.15 -0.24 -0.59 -1.19
EBIT Less CapEx to Interest Expense
-0.13 -0.07 0.17 -0.09 0.21 -0.10 -0.39 0.14 -0.37 -0.89 -2.03
NOPAT Less CapEx to Interest Expense
-0.09 -0.06 0.17 -0.07 0.21 -0.07 -0.27 0.14 -0.27 -0.63 -1.52
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-442.74% -1,426.48% 356.98% 6,965.38% 300.36% 282.68% -373.97% -2,233.10% -174.62% -85.46% -45.69%
Augmented Payout Ratio
-442.74% -1,426.48% 356.98% 6,965.38% 329.56% 344.72% -539.66% -3,338.68% -260.59% -119.15% -73.46%

Financials Breakdown Chart

Key Financial Trends

KKR Real Estate Finance Trust’s (NYSE: KREF) financial profile weakened further in the second quarter of 2026. The company continues to generate positive operating cash flow, but declining interest income, elevated credit-loss provisions, rising operating expenses and recurring net losses are weighing on equity and dividend coverage.

  • Operating cash flow remained positive. Net cash from operating activities was $14.6 million in Q2 2026, compared with $13.1 million in Q1 2026 and $16.7 million in Q4 2025. Operating cash flow has remained positive in every quarter provided, despite repeated GAAP net losses.
  • KREF continued reducing debt. Short- and long-term debt totaled approximately $4.31 billion at June 30, 2026, down from about $4.50 billion at March 31, 2026 and $5.41 billion at June 30, 2025. The company repaid $791.7 million of debt in Q2 while issuing $611.4 million, producing a net financing outflow.
  • Investment sales and maturities provided liquidity. KREF generated $551.8 million from sales and maturities of investments in Q2 2026, more than offsetting $359.8 million of investment purchases. This contributed to $170.0 million of positive investing cash flow and helped fund debt repayments.
  • The share count has declined. Weighted average basic shares fell to 62.5 million in Q2 2026 from 64.7 million in Q1 and 66.8 million in Q4 2025. The company also repurchased $38.1 million of common equity during the quarter, which can support per-share results if profitability improves.
  • Loan exposure is now more visible on the balance sheet. Net loans and leases totaled $4.08 billion at June 30, 2026, compared with $4.63 billion at March 31 and $4.98 billion at September 30, 2025. The reduction in net loan balances may lower future credit exposure, although it also reduces the base of assets generating interest income.
  • Liquidity declined during the quarter. Cash and due from banks fell to $83.1 million from $135.4 million at the end of Q1 2026 and $204.1 million at the end of Q3 2025. Trading account securities increased to $273.1 million, partially offsetting the lower cash balance.
  • Investment activity remains heavily dependent on portfolio turnover. Investing cash flow was positive in Q2 2026 because sales and maturities exceeded purchases. This is helpful for near-term liquidity, but it may not represent recurring earnings growth unless proceeds are reinvested at attractive yields.
  • Common dividends have been reduced substantially. The quarterly common dividend was $0.43 per share in late 2022 and 2023, $0.25 through much of 2024 and 2025, and $0.10 in Q2 2026. The reduction preserves cash, but it also signals pressure on distributable earnings and may make the stock less attractive to income-focused investors.
  • Interest income and net interest income have trended sharply lower. Loan interest income declined from $165.0 million in Q4 2023 and $151.6 million in Q1 2024 to $85.5 million in Q2 2026. Net interest income fell from $51.9 million in Q4 2022 and $46.5 million in Q1 2023 to just $18.2 million in the latest quarter.
  • Net losses have become larger and more frequent. KREF reported a $117.3 million consolidated net loss in Q2 2026, or a $1.95 loss per common share, following losses of $57.2 million in Q1 2026 and $26.9 million in Q4 2025. The company recorded a profit in Q3 2025, but the broader pattern since 2023 has been inconsistent and generally negative.
  • Credit-loss provisions remain elevated. The provision for loan losses was $75.1 million in Q2 2026 and $73.5 million in Q1, compared with $43.7 million in Q4 2025 and only $1.0 million in Q3 2025. The allowance for loan and lease losses rose to $291.9 million, or roughly 6.7% of gross loans and leases, indicating substantial perceived credit risk.
  • Operating expenses surged. Other operating expenses reached $133.9 million in Q2 2026, compared with $86.8 million in Q1 and $54.9 million in Q4 2025. Expenses exceeded total revenue by a wide margin, contributing to the latest pretax loss of $117.3 million.
  • Book equity continues to erode. Total equity and noncontrolling interests declined to $990.3 million at June 30, 2026 from $1.15 billion at March 31 and $1.29 billion at September 30, 2025. Retained earnings were negative $711.7 million, reflecting the cumulative impact of losses and distributions.
  • Leverage and refinancing risk remain significant. Total liabilities were $5.57 billion against approximately $990.3 million of equity, while short-term debt alone was $3.02 billion. Although debt has declined, the large short-term component leaves KREF exposed to refinancing conditions and interest-rate movements.
  • Dividend coverage is weak on a GAAP basis. KREF paid $21.4 million in dividends to common shareholders in Q2 2026 while reporting a $116.4 million loss attributable to common shareholders. Positive operating cash flow helped fund the distribution, but the current payout is not supported by reported net income.

Overall, the latest statements point to a company undergoing balance-sheet contraction and deleveraging while facing significant credit and earnings pressure. Lower debt and positive operating cash flow are constructive, but the sharp decline in net interest income, rising loan-loss provisions, shrinking equity base and reduced dividend suggest that KREF remains a high-risk income investment until profitability and credit performance stabilize.

10/02/26 04:03 AM ETAI Generated. May Contain Errors.

KKR Real Estate Finance Trust Financials - Frequently Asked Questions

According to the most recent income statement we have on file, KKR Real Estate Finance Trust's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

KKR Real Estate Finance Trust's net income appears to be on a downward trend, with a most recent value of -$50.49 million in 2025, compared with $17.17 million in 2015. The previous period was $34.33 million in 2024. Find out what analysts predict for KKR Real Estate Finance Trust in the coming months.

Over the last 10 years, KKR Real Estate Finance Trust's total revenue changed from $11.98 million in 2015 to $118.48 million in 2025, a change of 888.8%.

In the past 13 quarters, KKR Real Estate Finance Trust's cash and equivalents has ranged from $83.06 million in Q2 2026 to $254.10 million in Q1 2023, and is currently $83.06 million as of their latest financial filing in Q2 2026.

KKR Real Estate Finance Trust had total debt of $5.19 billion at the end of 2025, a 5.9% increase from 2024, and none in 2015.

Over the last 10 years, KKR Real Estate Finance Trust's book value per share changed from 0.00 in 2015 to 17.90 in 2025, a change of 1,790.3%.



Financial statements for NYSE:KREF last updated on 7/21/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners