Annual Income Statements for Net Lease Office Properties
This table shows Net Lease Office Properties' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Net Lease Office Properties
This table shows Net Lease Office Properties' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
3.74 |
3.83 |
2.76 |
-142 |
-28 |
12 |
-40 |
-36 |
Consolidated Net Income / (Loss) |
|
3.76 |
3.86 |
2.79 |
-142 |
-28 |
12 |
-40 |
-36 |
Net Income / (Loss) Continuing Operations |
|
3.76 |
3.86 |
2.79 |
-142 |
-28 |
12 |
-40 |
-36 |
Total Pre-Tax Income |
|
4.20 |
3.49 |
3.02 |
-142 |
-28 |
13 |
-40 |
-39 |
Total Revenue |
|
43 |
43 |
43 |
43 |
28 |
77 |
31 |
26 |
Total Non-Interest Income |
|
43 |
43 |
43 |
43 |
28 |
77 |
31 |
26 |
Other Service Charges |
|
0.78 |
0.81 |
1.13 |
6.21 |
5.69 |
3.88 |
1.51 |
2.31 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.01 |
0.04 |
0.00 |
-3.66 |
-16 |
38 |
-0.64 |
-1.42 |
Other Non-Interest Income |
|
42 |
42 |
42 |
40 |
38 |
35 |
30 |
25 |
Total Non-Interest Expense |
|
31 |
31 |
32 |
167 |
34 |
37 |
59 |
56 |
Net Occupancy & Equipment Expense |
|
2.07 |
2.06 |
2.35 |
2.16 |
2.25 |
2.65 |
3.04 |
2.96 |
Other Operating Expenses |
|
11 |
11 |
12 |
18 |
9.92 |
11 |
9.70 |
9.99 |
Depreciation Expense |
|
18 |
18 |
18 |
22 |
18 |
15 |
12 |
11 |
Impairment Charge |
|
0.00 |
0.00 |
0.00 |
126 |
4.07 |
8.22 |
34 |
32 |
Nonoperating Income / (Expense), net |
|
-7.82 |
-8.56 |
-8.08 |
-18 |
-22 |
-28 |
-11 |
-9.35 |
Income Tax Expense |
|
0.44 |
-0.37 |
0.23 |
0.12 |
0.22 |
0.15 |
0.49 |
-3.24 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.02 |
0.03 |
0.03 |
-0.05 |
0.02 |
0.02 |
0.02 |
0.02 |
Basic Earnings per Share |
|
$0.26 |
$0.26 |
$0.19 |
($9.71) |
($1.88) |
$0.84 |
($2.73) |
($2.41) |
Weighted Average Basic Shares Outstanding |
|
14.62M |
14.62M |
14.62M |
14.63M |
14.79M |
14.79M |
14.79M |
14.79M |
Diluted Earnings per Share |
|
$0.26 |
$0.26 |
$0.19 |
($9.71) |
($1.88) |
$0.84 |
($2.73) |
($2.41) |
Weighted Average Diluted Shares Outstanding |
|
14.62M |
14.62M |
14.62M |
14.63M |
14.79M |
14.81M |
14.79M |
14.79M |
Weighted Average Basic & Diluted Shares Outstanding |
|
- |
- |
- |
14.79M |
14.79M |
14.79M |
14.79M |
14.81M |
Annual Cash Flow Statements for Net Lease Office Properties
This table details how cash moves in and out of Net Lease Office Properties' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
-6.08 |
-3.30 |
62 |
0.60 |
Net Cash From Operating Activities |
75 |
84 |
71 |
72 |
Net Cash From Continuing Operating Activities |
75 |
84 |
71 |
72 |
Net Income / (Loss) Continuing Operations |
1.42 |
16 |
-132 |
-91 |
Consolidated Net Income / (Loss) |
1.42 |
16 |
-132 |
-91 |
Depreciation Expense |
60 |
64 |
81 |
85 |
Amortization Expense |
0.83 |
1.96 |
0.14 |
-6.35 |
Non-Cash Adjustments to Reconcile Net Income |
15 |
1.20 |
130 |
71 |
Changes in Operating Assets and Liabilities, net |
-2.67 |
1.08 |
-8.93 |
13 |
Net Cash From Investing Activities |
-4.18 |
-23 |
28 |
298 |
Net Cash From Continuing Investing Activities |
-4.18 |
-23 |
28 |
298 |
Purchase of Property, Leasehold Improvements and Equipment |
-4.18 |
-4.72 |
-11 |
-12 |
Purchase of Investment Securities |
0.00 |
-21 |
0.00 |
0.00 |
Divestitures |
0.00 |
2.77 |
0.00 |
0.00 |
Sale and/or Maturity of Investments |
0.00 |
0.00 |
39 |
310 |
Net Cash From Financing Activities |
-77 |
-65 |
-37 |
-368 |
Net Cash From Continuing Financing Activities |
-77 |
-65 |
-37 |
-368 |
Issuance of Debt |
0.00 |
0.00 |
431 |
0.00 |
Repayment of Debt |
-264 |
-40 |
-64 |
-367 |
Payment of Dividends |
0.00 |
0.00 |
-344 |
-1.40 |
Other Financing Activities, Net |
187 |
-25 |
-60 |
0.02 |
Effect of Exchange Rate Changes |
0.02 |
-0.12 |
-0.05 |
-1.03 |
Quarterly Cash Flow Statements for Net Lease Office Properties
This table details how cash moves in and out of Net Lease Office Properties' 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 |
Net Change in Cash & Equivalents |
|
- |
2.98 |
-2.85 |
0.07 |
62 |
21 |
-7.64 |
4.77 |
-17 |
Net Cash From Operating Activities |
|
- |
20 |
23 |
21 |
7.10 |
26 |
15 |
20 |
10 |
Net Cash From Continuing Operating Activities |
|
- |
20 |
23 |
21 |
7.10 |
26 |
15 |
20 |
10 |
Net Income / (Loss) Continuing Operations |
|
- |
3.76 |
3.86 |
2.79 |
-142 |
-28 |
12 |
-40 |
-36 |
Consolidated Net Income / (Loss) |
|
- |
3.76 |
3.86 |
2.79 |
-142 |
-28 |
12 |
-40 |
-36 |
Depreciation Expense |
|
- |
18 |
18 |
18 |
27 |
24 |
30 |
17 |
14 |
Amortization Expense |
|
- |
0.98 |
0.84 |
0.91 |
-2.58 |
-3.64 |
-2.14 |
-0.18 |
-0.40 |
Non-Cash Adjustments to Reconcile Net Income |
|
- |
-0.09 |
0.87 |
0.89 |
129 |
32 |
-28 |
36 |
31 |
Changes in Operating Assets and Liabilities, net |
|
- |
-2.36 |
-1.10 |
-2.23 |
-3.25 |
1.16 |
1.76 |
8.26 |
1.98 |
Net Cash From Investing Activities |
|
- |
-0.24 |
-2.31 |
-2.08 |
32 |
27 |
151 |
77 |
43 |
Net Cash From Continuing Investing Activities |
|
- |
-0.24 |
-2.31 |
-2.08 |
32 |
27 |
151 |
77 |
43 |
Purchase of Property, Leasehold Improvements and Equipment |
|
- |
-0.24 |
-2.31 |
-2.08 |
-6.55 |
-5.67 |
-1.65 |
-1.98 |
-2.71 |
Sale and/or Maturity of Investments |
|
- |
0.00 |
- |
- |
39 |
32 |
152 |
79 |
46 |
Net Cash From Financing Activities |
|
- |
-17 |
-23 |
-19 |
22 |
-32 |
-173 |
-93 |
-70 |
Net Cash From Continuing Financing Activities |
|
- |
-17 |
-23 |
-19 |
22 |
-32 |
-173 |
-93 |
-70 |
Repayment of Debt |
|
- |
-5.13 |
-2.00 |
-19 |
-38 |
-31 |
-173 |
-93 |
-70 |
Payment of Dividends |
|
- |
0.00 |
- |
- |
-344 |
-1.13 |
-0.09 |
-0.09 |
-0.09 |
Other Financing Activities, Net |
|
- |
-12 |
-21 |
0.07 |
-27 |
0.01 |
0.00 |
-0.00 |
0.01 |
Effect of Exchange Rate Changes |
|
- |
-0.06 |
-0.04 |
0.07 |
-0.02 |
-0.60 |
0.03 |
0.25 |
-0.71 |
Annual Balance Sheets for Net Lease Office Properties
This table presents Net Lease Office Properties' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Total Assets |
1,462 |
1,305 |
805 |
Cash and Due from Banks |
4.67 |
16 |
25 |
Restricted Cash |
1.33 |
52 |
43 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
896 |
746 |
438 |
Intangible Assets |
434 |
416 |
240 |
Other Assets |
63 |
76 |
58 |
Total Liabilities & Shareholders' Equity |
1,462 |
1,305 |
805 |
Total Liabilities |
353 |
624 |
220 |
Long-Term Debt |
276 |
542 |
169 |
Other Long-Term Liabilities |
77 |
82 |
50 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
1,110 |
681 |
585 |
Total Preferred & Common Equity |
1,108 |
677 |
581 |
Preferred Stock |
0.00 |
0.00 |
0.00 |
Total Common Equity |
1,108 |
677 |
581 |
Common Stock |
0.00 |
856 |
856 |
Accumulated Other Comprehensive Income / (Loss) |
-42 |
-36 |
-40 |
Other Equity Adjustments |
1,150 |
-143 |
-234 |
Noncontrolling Interest |
1.74 |
4.42 |
4.18 |
Quarterly Balance Sheets for Net Lease Office Properties
This table presents Net Lease Office Properties' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
1,232 |
1,045 |
920 |
Cash and Due from Banks |
40 |
36 |
36 |
Restricted Cash |
49 |
45 |
49 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
682 |
562 |
525 |
Intangible Assets |
403 |
294 |
278 |
Other Assets |
58 |
108 |
31 |
Total Liabilities & Shareholders' Equity |
1,232 |
1,045 |
920 |
Total Liabilities |
580 |
380 |
294 |
Long-Term Debt |
515 |
327 |
239 |
Other Long-Term Liabilities |
65 |
53 |
54 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
652 |
665 |
626 |
Total Preferred & Common Equity |
647 |
660 |
622 |
Preferred Stock |
0.00 |
0.00 |
0.00 |
Total Common Equity |
647 |
660 |
622 |
Common Stock |
856 |
856 |
856 |
Accumulated Other Comprehensive Income / (Loss) |
-38 |
-37 |
-35 |
Other Equity Adjustments |
-171 |
-158 |
-199 |
Noncontrolling Interest |
4.38 |
4.31 |
4.24 |
Annual Metrics And Ratios for Net Lease Office Properties
This table displays calculated financial ratios and metrics derived from Net Lease Office Properties' official financial filings.
Metric |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
0.00% |
5.62% |
9.69% |
-5.19% |
EBITDA Growth |
0.00% |
-0.69% |
-107.08% |
813.92% |
EBIT Growth |
0.00% |
-11.91% |
-306.77% |
73.47% |
NOPAT Growth |
0.00% |
84.66% |
-249.20% |
73.47% |
Net Income Growth |
0.00% |
1,012.62% |
-934.90% |
30.62% |
EPS Growth |
0.00% |
980.00% |
-933.33% |
31.33% |
Operating Cash Flow Growth |
0.00% |
11.88% |
-15.80% |
1.26% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
107.43% |
353.25% |
Invested Capital Growth |
0.00% |
0.00% |
-11.70% |
-38.32% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
-10.98% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
319.77% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
79.38% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
79.38% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
53.79% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
54.15% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
4.94% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
-12.81% |
Profitability Metrics |
- |
- |
- |
- |
EBITDA Margin |
74.44% |
70.00% |
-4.52% |
34.03% |
EBIT Margin |
33.09% |
27.60% |
-52.02% |
-14.56% |
Profit (Net Income) Margin |
0.96% |
10.10% |
-76.87% |
-56.25% |
Tax Burden Percent |
46.28% |
97.01% |
100.32% |
97.46% |
Interest Burden Percent |
6.26% |
37.72% |
147.29% |
396.45% |
Effective Tax Rate |
53.72% |
2.99% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
6.04% |
-4.78% |
-1.67% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-12.83% |
-21.73% |
-22.72% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-3.19% |
-9.93% |
-12.75% |
Return on Equity (ROE) |
0.00% |
2.84% |
-14.71% |
-14.43% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-193.96% |
7.65% |
45.73% |
Operating Return on Assets (OROA) |
0.00% |
2.95% |
-6.44% |
-2.24% |
Return on Assets (ROA) |
0.00% |
1.08% |
-9.52% |
-8.66% |
Return on Common Equity (ROCE) |
0.00% |
2.84% |
-14.66% |
-14.33% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
1.42% |
-19.46% |
-15.72% |
Net Operating Profit after Tax (NOPAT) |
23 |
42 |
-62 |
-17 |
NOPAT Margin |
15.31% |
26.77% |
-36.41% |
-10.19% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
18.87% |
16.95% |
21.04% |
SG&A Expenses to Revenue |
4.35% |
4.96% |
5.04% |
6.71% |
Operating Expenses to Revenue |
66.91% |
72.40% |
152.02% |
114.56% |
Earnings before Interest and Taxes (EBIT) |
49 |
43 |
-89 |
-24 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
110 |
109 |
-7.74 |
55 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
0.79 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
1.35 |
Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
2.84 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
1.84% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
0.75 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
3.49 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
10.25 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
7.88 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
1.25 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
0.00 |
0.25 |
0.80 |
0.29 |
Long-Term Debt to Equity |
0.00 |
0.25 |
0.80 |
0.29 |
Financial Leverage |
0.00 |
0.25 |
0.46 |
0.56 |
Leverage Ratio |
0.00 |
1.32 |
1.55 |
1.67 |
Compound Leverage Factor |
0.00 |
0.50 |
2.28 |
6.60 |
Debt to Total Capital |
0.00% |
19.92% |
44.30% |
22.42% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
19.92% |
44.30% |
22.42% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.13% |
0.36% |
0.55% |
Common Equity to Total Capital |
0.00% |
79.95% |
55.34% |
77.02% |
Debt to EBITDA |
0.00 |
2.52 |
-69.99 |
3.06 |
Net Debt to EBITDA |
0.00 |
2.47 |
-61.23 |
1.82 |
Long-Term Debt to EBITDA |
0.00 |
2.52 |
-69.99 |
3.06 |
Debt to NOPAT |
0.00 |
6.60 |
-8.69 |
-10.22 |
Net Debt to NOPAT |
0.00 |
6.46 |
-7.60 |
-6.09 |
Long-Term Debt to NOPAT |
0.00 |
6.60 |
-8.69 |
-10.22 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.16% |
0.34% |
0.68% |
Liquidity Ratios |
- |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-1,344 |
100 |
452 |
Operating Cash Flow to CapEx |
1,800.55% |
1,786.77% |
635.78% |
598.78% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.00 |
0.11 |
0.12 |
0.15 |
Fixed Asset Turnover |
0.00 |
0.17 |
0.21 |
0.27 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
0.00 |
1,386 |
1,223 |
755 |
Invested Capital Turnover |
0.00 |
0.23 |
0.13 |
0.16 |
Increase / (Decrease) in Invested Capital |
0.00 |
1,386 |
-162 |
-469 |
Enterprise Value (EV) |
0.00 |
0.00 |
0.00 |
566 |
Market Capitalization |
0.00 |
0.00 |
0.00 |
461 |
Book Value per Share |
$0.00 |
$75.77 |
$46.27 |
$39.31 |
Tangible Book Value per Share |
$0.00 |
$41.70 |
$17.86 |
$23.05 |
Total Capital |
0.00 |
1,386 |
1,223 |
755 |
Total Debt |
0.00 |
276 |
542 |
169 |
Total Long-Term Debt |
0.00 |
276 |
542 |
169 |
Net Debt |
0.00 |
270 |
474 |
101 |
Capital Expenditures (CapEx) |
4.18 |
4.72 |
11 |
12 |
Net Nonoperating Expense (NNE) |
21 |
26 |
69 |
75 |
Net Nonoperating Obligations (NNO) |
0.00 |
276 |
542 |
169 |
Total Depreciation and Amortization (D&A) |
61 |
66 |
81 |
79 |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($9.00) |
($6.18) |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
14.63M |
14.79M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($9.00) |
($6.18) |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
14.63M |
14.79M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
14.79M |
14.81M |
Normalized Net Operating Profit after Tax (NOPAT) |
34 |
42 |
26 |
38 |
Normalized NOPAT Margin |
23.16% |
26.77% |
14.89% |
23.52% |
Pre Tax Income Margin |
2.07% |
10.41% |
-76.62% |
-57.72% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
-261.16% |
-1.54% |
Augmented Payout Ratio |
0.00% |
0.00% |
-261.16% |
-1.54% |
Quarterly Metrics And Ratios for Net Lease Office Properties
This table displays calculated financial ratios and metrics derived from Net Lease Office Properties' official financial filings.
Metric |
|
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-33.85% |
79.93% |
-28.46% |
-38.43% |
EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-52.59% |
119.92% |
-138.67% |
83.72% |
EBIT Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-149.72% |
235.38% |
-356.22% |
76.14% |
NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-138.85% |
200.07% |
-294.27% |
76.14% |
Net Income Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-839.72% |
223.30% |
-1,543.51% |
74.84% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-823.08% |
223.08% |
-1,536.84% |
75.18% |
Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
29.00% |
-35.46% |
-1.71% |
47.68% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-38.32% |
Revenue Q/Q Growth |
|
0.00% |
0.38% |
0.62% |
-0.86% |
0.00% |
173.05% |
-60.00% |
-14.68% |
EBITDA Q/Q Growth |
|
0.00% |
0.04% |
-2.82% |
-431.32% |
0.00% |
364.09% |
-117.09% |
-39.45% |
EBIT Q/Q Growth |
|
0.00% |
0.27% |
-7.90% |
-1,219.93% |
0.00% |
776.37% |
-170.36% |
-4.28% |
NOPAT Q/Q Growth |
|
0.00% |
23.61% |
-23.01% |
-949.14% |
0.00% |
1,054.84% |
-149.84% |
-4.28% |
Net Income Q/Q Growth |
|
0.00% |
2.58% |
-27.68% |
-5,194.30% |
0.00% |
144.83% |
-422.89% |
11.20% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
-26.92% |
-5,210.53% |
0.00% |
144.68% |
-425.00% |
11.72% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
11.26% |
-9.30% |
-65.63% |
0.00% |
-44.34% |
38.14% |
-48.35% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
18.69% |
7.00% |
150.60% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-4.63% |
-14.98% |
-12.75% |
-12.81% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
73.03% |
72.78% |
70.29% |
-234.92% |
52.34% |
88.95% |
-38.00% |
-62.11% |
EBIT Margin |
|
28.17% |
28.13% |
25.75% |
-290.89% |
-21.17% |
52.44% |
-92.23% |
-112.71% |
Profit (Net Income) Margin |
|
8.81% |
9.01% |
6.47% |
-332.59% |
-98.55% |
16.18% |
-130.60% |
-135.93% |
Tax Burden Percent |
|
89.59% |
110.45% |
92.32% |
100.09% |
100.81% |
98.82% |
101.22% |
91.69% |
Interest Burden Percent |
|
34.93% |
28.98% |
27.23% |
114.24% |
461.80% |
31.23% |
139.91% |
131.52% |
Effective Tax Rate |
|
10.41% |
-10.45% |
7.68% |
0.00% |
0.00% |
1.18% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
-28.52% |
-4.08% |
20.35% |
-27.22% |
-12.96% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
-38.69% |
-13.25% |
3.57% |
-44.24% |
-17.18% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
-30.77% |
-10.48% |
1.76% |
-16.92% |
-9.64% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
-59.29% |
-14.56% |
22.10% |
-44.14% |
-22.61% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
8.16% |
0.00% |
0.00% |
0.00% |
45.73% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
-36.03% |
-2.76% |
9.78% |
-36.59% |
-17.36% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
-41.19% |
-12.84% |
3.02% |
-51.82% |
-20.93% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
-59.09% |
-14.46% |
21.96% |
-43.84% |
-22.45% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-25.23% |
-23.43% |
-31.80% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
11 |
13 |
10 |
-87 |
-4.18 |
40 |
-20 |
-21 |
NOPAT Margin |
|
25.23% |
31.07% |
23.77% |
-203.62% |
-14.82% |
51.82% |
-64.56% |
-78.90% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
10.17% |
9.18% |
16.78% |
17.01% |
4.22% |
SG&A Expenses to Revenue |
|
4.85% |
4.80% |
5.46% |
5.06% |
7.97% |
3.44% |
9.84% |
11.26% |
Operating Expenses to Revenue |
|
71.83% |
71.87% |
74.25% |
390.89% |
121.17% |
47.56% |
192.23% |
212.71% |
Earnings before Interest and Taxes (EBIT) |
|
12 |
12 |
11 |
-124 |
-5.98 |
40 |
-28 |
-30 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
31 |
31 |
30 |
-100 |
15 |
69 |
-12 |
-16 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.54 |
0.55 |
0.73 |
0.79 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.44 |
0.99 |
1.32 |
1.35 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.19 |
1.87 |
2.48 |
2.84 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
1.84% |
1.43% |
1.38% |
1.11% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.67 |
0.62 |
0.71 |
0.75 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.88 |
3.16 |
3.35 |
3.49 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
36.47 |
0.00 |
10.25 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
10.18 |
8.94 |
8.92 |
7.88 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.25 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.80 |
0.79 |
0.49 |
0.38 |
0.29 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.80 |
0.79 |
0.49 |
0.38 |
0.29 |
Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.80 |
0.79 |
0.49 |
0.38 |
0.56 |
Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.55 |
1.89 |
1.57 |
1.47 |
1.67 |
Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.77 |
8.73 |
0.49 |
2.06 |
2.19 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
44.30% |
44.15% |
33.00% |
27.66% |
22.42% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
44.30% |
44.15% |
33.00% |
27.66% |
22.42% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.36% |
0.38% |
0.43% |
0.49% |
0.55% |
Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
55.34% |
55.47% |
66.56% |
71.85% |
77.02% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-69.99 |
-25.10 |
19.42 |
-9.52 |
3.06 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-61.23 |
-20.79 |
14.63 |
-6.12 |
1.82 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-69.99 |
-25.10 |
19.42 |
-9.52 |
3.06 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-8.69 |
-7.11 |
-6.22 |
-2.98 |
-10.22 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-7.60 |
-5.89 |
-4.69 |
-1.92 |
-6.09 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-8.69 |
-7.11 |
-6.22 |
-2.98 |
-10.22 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.34% |
0.67% |
0.65% |
0.68% |
0.68% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-1,171 |
-952 |
-885 |
448 |
Operating Cash Flow to CapEx |
|
8,669.07% |
987.55% |
994.56% |
108.43% |
465.81% |
892.53% |
1,024.95% |
386.90% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.12 |
0.13 |
0.19 |
0.40 |
0.15 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.21 |
0.24 |
0.35 |
0.00 |
0.27 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
0.00 |
0.00 |
1,223 |
1,167 |
992 |
866 |
755 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.14 |
0.28 |
0.39 |
0.42 |
0.16 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
0.00 |
1,167 |
992 |
866 |
-469 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
783 |
615 |
611 |
566 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
352 |
364 |
453 |
461 |
Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$46.27 |
$43.78 |
$44.66 |
$42.06 |
$39.31 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$17.86 |
$16.51 |
$24.77 |
$23.23 |
$23.05 |
Total Capital |
|
0.00 |
0.00 |
0.00 |
1,223 |
1,167 |
992 |
866 |
755 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
542 |
515 |
327 |
239 |
169 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
542 |
515 |
327 |
239 |
169 |
Net Debt |
|
0.00 |
0.00 |
0.00 |
474 |
427 |
247 |
154 |
101 |
Capital Expenditures (CapEx) |
|
0.24 |
2.31 |
2.08 |
6.55 |
5.67 |
1.65 |
1.98 |
2.71 |
Net Nonoperating Expense (NNE) |
|
7.01 |
9.45 |
7.46 |
55 |
24 |
27 |
20 |
15 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
542 |
515 |
327 |
239 |
169 |
Total Depreciation and Amortization (D&A) |
|
19 |
19 |
19 |
24 |
21 |
28 |
17 |
13 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($9.71) |
($1.88) |
$0.84 |
($2.73) |
($2.41) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
14.63M |
14.79M |
14.79M |
14.79M |
14.79M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($9.71) |
($1.88) |
$0.84 |
($2.73) |
($2.41) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
14.63M |
14.79M |
14.81M |
14.79M |
14.79M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
14.79M |
14.79M |
14.79M |
14.79M |
14.81M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
11 |
8.44 |
10 |
0.90 |
-1.34 |
48 |
4.01 |
1.49 |
Normalized NOPAT Margin |
|
25.23% |
19.69% |
23.77% |
2.11% |
-4.74% |
62.36% |
12.99% |
5.67% |
Pre Tax Income Margin |
|
9.84% |
8.15% |
7.01% |
-332.30% |
-97.75% |
16.37% |
-129.03% |
-148.24% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-261.16% |
-211.35% |
-223.18% |
-174.62% |
-1.54% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-261.16% |
-211.35% |
-223.18% |
-174.62% |
-1.54% |
Key Financial Trends
Net Lease Office Properties (NYSE: NLOP) has experienced significant financial volatility over the past four years, particularly within 2023 and 2024. Here’s a detailed analysis focusing on recent trends from the quarterly income statements, cash flow, and balance sheets.
- The company demonstrated a positive net income in several quarters during 2023 Q1, Q2, and Q3, with net income ranging from $2.8 million to $12.5 million, indicating periods of profitability.
- Operating cash flows have generally been positive over most quarters, especially with strong cash flows from operating activities in Q1 and Q2 2024 ($26.4M and $14.7M respectively), demonstrating the company's ability to generate cash from its core operations.
- Consistent sales and/or maturity of investments contribute to substantial inflows in investing activities, with $152.4M in Q2 2024 and $79.1M in Q3 2024, indicative of active portfolio management.
- The weighted average shares outstanding have remained stable quarter-to-quarter around 14.7 million shares, providing consistent shareholder base and EPS calculation.
- Total assets declined from $1.23 billion in Q1 2024 to $920 million by Q3 2024, reflecting asset disposition or depreciation without clear context regarding reinvestment or acquisition strategies.
- The company carries significant intangible assets (around $278M - $403M), which may affect asset valuation and potential impairment risks.
- The repayment of long-term debt is high and ongoing, ranging from $5.1 million in Q1 2023 to over $173 million in Q2 2024 and $69 million in Q4 2024, reflecting active debt management but also substantial cash outflows.
- NLOP recorded large impairment charges in multiple quarters, peaking at $125.6 million in Q4 2023 and continuing with $31.8 million in Q4 2024, negatively impacting net income and signaling asset value declines or write-downs.
- The net income has swung dramatically negative in the last quarters, with Q4 2023 showing a $142 million loss and continuing negative results throughout 2024 quarters, including Q4 2024 net loss of $35.8 million, reflecting ongoing profitability challenges.
- Net cash from financing activities shows significant negative figures recently, including a $92.9 million outflow in Q3 2024 and $69.9 million in Q4 2024, primarily due to debt repayments, which may reduce financial flexibility.
Overall, Net Lease Office Properties is facing ongoing challenges with large impairment charges and net losses despite positive operating cash flow generation in some quarters and active investment sales. The company's balance sheet shows sustained high intangible assets and significant debt repayments. Investors should be cautious of the volatility in net income and the impact of impairment charges on asset values while noting the company's capacity to generate cash and manage debt levels.
08/29/25 05:13 PM ETAI Generated. May Contain Errors.