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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
2.76 |
-142 |
-28 |
12 |
-40 |
-36 |
0.49 |
-82 |
-64 |
-0.05 |
25 |
| Consolidated Net Income / (Loss) |
|
2.79 |
-142 |
-28 |
12 |
-40 |
-36 |
0.51 |
-82 |
-64 |
-0.02 |
25 |
| Net Income / (Loss) Continuing Operations |
|
2.79 |
-142 |
-28 |
12 |
-40 |
-36 |
0.51 |
-82 |
-64 |
-0.02 |
25 |
| Total Pre-Tax Income |
|
3.02 |
-142 |
-28 |
13 |
-40 |
-39 |
0.60 |
-81 |
-64 |
-0.07 |
25 |
| Total Revenue |
|
43 |
43 |
28 |
77 |
31 |
26 |
28 |
26 |
6.09 |
30 |
42 |
| Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
43 |
43 |
28 |
77 |
31 |
26 |
28 |
26 |
6.09 |
30 |
42 |
| Other Service Charges |
|
1.13 |
6.21 |
5.69 |
3.88 |
1.51 |
2.31 |
1.82 |
1.67 |
5.69 |
10 |
1.68 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.00 |
-3.66 |
-16 |
38 |
-0.25 |
-1.42 |
-1.01 |
-3.25 |
-24 |
-1.05 |
33 |
| Other Non-Interest Income |
|
42 |
40 |
38 |
35 |
30 |
25 |
27 |
28 |
24 |
20 |
7.34 |
| Total Non-Interest Expense |
|
32 |
167 |
34 |
37 |
59 |
56 |
22 |
104 |
70 |
24 |
5.99 |
| Net Occupancy & Equipment Expense |
|
2.35 |
2.16 |
2.25 |
2.65 |
3.04 |
2.96 |
2.46 |
2.24 |
1.93 |
1.96 |
0.70 |
| Other Operating Expenses |
|
12 |
18 |
9.92 |
11 |
9.70 |
9.99 |
9.21 |
9.89 |
7.71 |
7.53 |
3.01 |
| Depreciation Expense |
|
18 |
22 |
18 |
15 |
12 |
11 |
9.73 |
9.69 |
8.98 |
7.49 |
2.28 |
| Impairment Charge |
|
0.00 |
126 |
4.07 |
8.22 |
34 |
32 |
0.92 |
82 |
51 |
7.19 |
0.00 |
| Nonoperating Income / (Expense), net |
|
-8.08 |
-18 |
-22 |
-27 |
-12 |
-9.35 |
-5.30 |
-3.70 |
-0.69 |
-5.60 |
-11 |
| Income Tax Expense |
|
0.23 |
0.12 |
0.22 |
0.15 |
0.49 |
-3.24 |
0.08 |
0.10 |
0.03 |
-0.05 |
0.02 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.03 |
-0.05 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.04 |
0.04 |
| Basic Earnings per Share |
|
$0.19 |
($9.71) |
($1.88) |
$0.84 |
($2.73) |
($2.41) |
$0.03 |
($5.50) |
($4.33) |
($0.01) |
$1.69 |
| Weighted Average Basic Shares Outstanding |
|
14.62M |
14.63M |
14.79M |
14.79M |
14.79M |
14.79M |
14.81M |
14.81M |
14.81M |
14.81M |
14.81M |
| Diluted Earnings per Share |
|
$0.19 |
($9.71) |
($1.88) |
$0.84 |
($2.73) |
($2.41) |
$0.03 |
($5.50) |
($4.33) |
($0.01) |
$1.69 |
| Weighted Average Diluted Shares Outstanding |
|
14.62M |
14.63M |
14.79M |
14.81M |
14.79M |
14.79M |
14.81M |
14.81M |
14.81M |
14.81M |
14.81M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
- |
14.79M |
14.79M |
14.79M |
14.79M |
14.81M |
14.81M |
14.81M |
14.81M |
14.81M |
14.81M |
| Cash Dividends to Common per Share |
|
- |
- |
- |
- |
- |
- |
- |
- |
$3.10 |
- |
$10.05 |
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 |
2025 |
| Net Change in Cash & Equivalents |
|
-6.08 |
-3.30 |
62 |
0.60 |
54 |
| Net Cash From Operating Activities |
|
75 |
84 |
71 |
72 |
64 |
| Net Cash From Continuing Operating Activities |
|
75 |
84 |
71 |
72 |
64 |
| Net Income / (Loss) Continuing Operations |
|
1.42 |
16 |
-132 |
-91 |
-145 |
| Consolidated Net Income / (Loss) |
|
1.42 |
16 |
-132 |
-91 |
-145 |
| Provision For Loan Losses |
|
- |
- |
0.00 |
0.00 |
4.82 |
| Depreciation Expense |
|
60 |
64 |
81 |
85 |
40 |
| Amortization Expense |
|
0.83 |
1.96 |
0.14 |
-6.35 |
-0.96 |
| Non-Cash Adjustments to Reconcile Net Income |
|
15 |
1.20 |
130 |
71 |
174 |
| Changes in Operating Assets and Liabilities, net |
|
-2.67 |
1.08 |
-8.93 |
13 |
-7.99 |
| Net Cash From Investing Activities |
|
-4.18 |
-23 |
28 |
298 |
208 |
| Net Cash From Continuing Investing Activities |
|
-4.18 |
-23 |
28 |
298 |
208 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-4.18 |
-4.72 |
-11 |
-12 |
-4.03 |
| Purchase of Investment Securities |
|
0.00 |
-21 |
0.00 |
0.00 |
-0.01 |
| Sale and/or Maturity of Investments |
|
0.00 |
0.00 |
39 |
310 |
192 |
| Other Investing Activities, net |
|
- |
- |
0.00 |
0.00 |
20 |
| Net Cash From Financing Activities |
|
-77 |
-65 |
-37 |
-368 |
-219 |
| Net Cash From Continuing Financing Activities |
|
-77 |
-65 |
-37 |
-368 |
-219 |
| Issuance of Debt |
|
0.00 |
0.00 |
431 |
0.00 |
0.00 |
| Repayment of Debt |
|
-264 |
-40 |
-64 |
-367 |
-111 |
| Payment of Dividends |
|
0.00 |
0.00 |
-344 |
-1.40 |
-107 |
| Other Financing Activities, Net |
|
187 |
-25 |
-60 |
0.02 |
-0.38 |
| Effect of Exchange Rate Changes |
|
0.02 |
-0.12 |
-0.05 |
-1.03 |
0.74 |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
0.07 |
62 |
21 |
-7.64 |
4.77 |
-17 |
-2.68 |
-9.56 |
-15 |
82 |
-49 |
| Net Cash From Operating Activities |
|
21 |
7.10 |
26 |
15 |
20 |
10 |
14 |
12 |
16 |
22 |
8.13 |
| Net Cash From Continuing Operating Activities |
|
21 |
7.10 |
26 |
15 |
20 |
10 |
14 |
12 |
16 |
22 |
8.13 |
| Net Income / (Loss) Continuing Operations |
|
2.79 |
-142 |
-28 |
12 |
-40 |
-36 |
0.51 |
-82 |
-64 |
-0.02 |
25 |
| Consolidated Net Income / (Loss) |
|
2.79 |
-142 |
-28 |
12 |
-40 |
-36 |
0.51 |
-82 |
-64 |
-0.02 |
25 |
| Provision For Loan Losses |
|
- |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
11 |
| Depreciation Expense |
|
18 |
27 |
24 |
30 |
17 |
14 |
11 |
12 |
9.08 |
7.60 |
2.32 |
| Amortization Expense |
|
0.91 |
-2.58 |
-3.64 |
-2.14 |
-0.18 |
-0.40 |
-0.61 |
-0.59 |
-0.02 |
0.26 |
0.33 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.89 |
129 |
32 |
-28 |
36 |
31 |
3.43 |
86 |
76 |
8.98 |
-24 |
| Changes in Operating Assets and Liabilities, net |
|
-2.23 |
-3.25 |
1.16 |
1.76 |
8.26 |
1.98 |
0.03 |
-4.13 |
-4.21 |
0.32 |
-6.16 |
| Net Cash From Investing Activities |
|
-2.08 |
32 |
27 |
151 |
77 |
43 |
8.66 |
14 |
39 |
146 |
119 |
| Net Cash From Continuing Investing Activities |
|
-2.08 |
32 |
27 |
151 |
77 |
43 |
8.66 |
14 |
39 |
146 |
119 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-2.08 |
-6.55 |
-5.67 |
-1.65 |
-1.98 |
-2.71 |
-1.80 |
-0.89 |
-0.10 |
-1.25 |
-0.66 |
| Sale and/or Maturity of Investments |
|
- |
39 |
32 |
152 |
79 |
46 |
9.22 |
16 |
40 |
127 |
119 |
| Other Investing Activities, net |
|
- |
- |
0.00 |
- |
- |
- |
1.23 |
-1.26 |
- |
- |
0.00 |
| Net Cash From Financing Activities |
|
-19 |
22 |
-32 |
-173 |
-93 |
-70 |
-26 |
-36 |
-71 |
-86 |
-176 |
| Net Cash From Continuing Financing Activities |
|
-19 |
22 |
-32 |
-173 |
-93 |
-70 |
-26 |
-36 |
-71 |
-86 |
-176 |
| Repayment of Debt |
|
-19 |
-38 |
-31 |
-173 |
-93 |
-70 |
-26 |
-36 |
-25 |
-25 |
0.00 |
| Payment of Dividends |
|
- |
-344 |
-1.13 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-0.09 |
-46 |
-61 |
-176 |
| Other Financing Activities, Net |
|
0.07 |
-27 |
0.01 |
0.00 |
-0.00 |
0.01 |
-0.01 |
-0.00 |
0.00 |
-0.38 |
-0.00 |
| Effect of Exchange Rate Changes |
|
0.07 |
-0.02 |
-0.60 |
0.03 |
0.25 |
-0.71 |
0.32 |
0.41 |
0.02 |
-0.01 |
-0.01 |
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 |
2025 |
| Total Assets |
1,462 |
1,305 |
805 |
453 |
| Cash and Due from Banks |
4.67 |
16 |
25 |
120 |
| Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
896 |
746 |
438 |
158 |
| Intangible Assets |
434 |
416 |
240 |
56 |
| Other Assets |
63 |
76 |
58 |
120 |
| Total Liabilities & Shareholders' Equity |
1,462 |
1,305 |
805 |
453 |
| Total Liabilities |
353 |
624 |
220 |
156 |
| Long-Term Debt |
276 |
542 |
169 |
22 |
| Other Long-Term Liabilities |
77 |
82 |
50 |
134 |
| Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
1,110 |
681 |
585 |
298 |
| Total Preferred & Common Equity |
1,108 |
677 |
581 |
294 |
| Preferred Stock |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
1,108 |
677 |
581 |
294 |
| Common Stock |
0.00 |
856 |
856 |
856 |
| Other Equity Adjustments |
1,150 |
-143 |
-234 |
-562 |
| Noncontrolling Interest |
1.74 |
4.42 |
4.18 |
3.91 |
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 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
1,232 |
1,045 |
920 |
784 |
669 |
523 |
258 |
| Cash and Due from Banks |
|
40 |
36 |
36 |
28 |
54 |
39 |
71 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
682 |
562 |
525 |
424 |
299 |
212 |
129 |
| Intangible Assets |
|
403 |
294 |
278 |
239 |
222 |
211 |
49 |
| Other Assets |
|
58 |
108 |
31 |
55 |
92 |
58 |
9.43 |
| Total Liabilities & Shareholders' Equity |
|
1,232 |
1,045 |
920 |
784 |
669 |
523 |
258 |
| Total Liabilities |
|
580 |
380 |
294 |
198 |
165 |
88 |
84 |
| Long-Term Debt |
|
515 |
327 |
239 |
148 |
117 |
47 |
22 |
| Other Long-Term Liabilities |
|
65 |
53 |
54 |
49 |
47 |
41 |
62 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
652 |
665 |
626 |
586 |
504 |
434 |
174 |
| Total Preferred & Common Equity |
|
647 |
660 |
622 |
582 |
500 |
430 |
170 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
647 |
660 |
622 |
582 |
500 |
430 |
170 |
| Common Stock |
|
856 |
856 |
856 |
856 |
856 |
856 |
856 |
| Other Equity Adjustments |
|
-171 |
-158 |
-199 |
-234 |
-315 |
-426 |
-686 |
| Noncontrolling Interest |
|
4.38 |
4.31 |
4.24 |
4.11 |
4.04 |
3.97 |
3.96 |
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 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
14,814,075.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
14,814,075.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
-9.80 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
5.62% |
9.69% |
-5.19% |
-44.66% |
| EBITDA Growth |
|
0.00% |
-0.69% |
-107.08% |
813.92% |
-264.43% |
| EBIT Growth |
|
0.00% |
-11.91% |
-306.77% |
73.47% |
-448.40% |
| NOPAT Growth |
|
0.00% |
84.66% |
-249.20% |
73.47% |
-448.40% |
| Net Income Growth |
|
0.00% |
1,012.62% |
-934.90% |
30.62% |
-58.84% |
| EPS Growth |
|
0.00% |
980.00% |
-933.33% |
31.33% |
-58.74% |
| Operating Cash Flow Growth |
|
0.00% |
11.88% |
-15.80% |
1.26% |
-10.78% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
107.43% |
353.25% |
-23.91% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-11.70% |
-38.32% |
-57.63% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-10.98% |
3.98% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
319.77% |
24.69% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
79.38% |
21.37% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
79.38% |
21.37% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
53.79% |
19.76% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
54.15% |
19.66% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.94% |
21.80% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
28.06% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-12.81% |
-33.58% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| EBITDA Margin |
|
74.44% |
70.00% |
-4.52% |
34.03% |
-101.11% |
| EBIT Margin |
|
33.09% |
27.60% |
-52.02% |
-14.56% |
-144.27% |
| Profit (Net Income) Margin |
|
0.96% |
10.10% |
-76.87% |
-56.25% |
-161.45% |
| Tax Burden Percent |
|
46.28% |
97.01% |
100.32% |
97.46% |
100.11% |
| Interest Burden Percent |
|
6.26% |
37.72% |
147.29% |
396.45% |
111.79% |
| Effective Tax Rate |
|
53.72% |
2.99% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
6.04% |
-4.78% |
-1.67% |
-16.90% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-12.83% |
-21.73% |
-22.72% |
-73.80% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-3.19% |
-9.93% |
-12.75% |
-15.97% |
| Return on Equity (ROE) |
|
0.00% |
2.84% |
-14.71% |
-14.43% |
-32.87% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-193.96% |
7.65% |
45.73% |
64.06% |
| Operating Return on Assets (OROA) |
|
0.00% |
2.95% |
-6.44% |
-2.24% |
-20.61% |
| Return on Assets (ROA) |
|
0.00% |
1.08% |
-9.52% |
-8.66% |
-23.07% |
| Return on Common Equity (ROCE) |
|
0.00% |
2.84% |
-14.66% |
-14.33% |
-32.57% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
1.42% |
-19.46% |
-15.72% |
-49.39% |
| Net Operating Profit after Tax (NOPAT) |
|
23 |
42 |
-62 |
-17 |
-91 |
| NOPAT Margin |
|
15.31% |
26.77% |
-36.41% |
-10.19% |
-100.99% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
18.87% |
16.95% |
21.04% |
56.89% |
| SG&A Expenses to Revenue |
|
4.35% |
4.96% |
5.04% |
6.71% |
9.55% |
| Operating Expenses to Revenue |
|
66.91% |
72.40% |
152.02% |
114.56% |
244.27% |
| Earnings before Interest and Taxes (EBIT) |
|
49 |
43 |
-89 |
-24 |
-130 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
110 |
109 |
-7.74 |
55 |
-91 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.79 |
0.53 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.35 |
0.66 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
2.84 |
1.75 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
1.84% |
0.00% |
67.88% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.75 |
0.20 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
3.49 |
0.70 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
10.25 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
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 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
7.88 |
0.99 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
1.25 |
0.18 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.25 |
0.80 |
0.29 |
0.07 |
| Long-Term Debt to Equity |
|
0.00 |
0.25 |
0.80 |
0.29 |
0.07 |
| Financial Leverage |
|
0.00 |
0.25 |
0.46 |
0.56 |
0.22 |
| Leverage Ratio |
|
0.00 |
1.32 |
1.55 |
1.67 |
1.42 |
| Compound Leverage Factor |
|
0.00 |
0.50 |
2.28 |
6.60 |
1.59 |
| Debt to Total Capital |
|
0.00% |
19.92% |
44.30% |
22.42% |
6.85% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
19.92% |
44.30% |
22.42% |
6.85% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.13% |
0.36% |
0.55% |
1.22% |
| Common Equity to Total Capital |
|
0.00% |
79.95% |
55.34% |
77.02% |
91.93% |
| Debt to EBITDA |
|
0.00 |
2.52 |
-69.99 |
3.06 |
-0.24 |
| Net Debt to EBITDA |
|
0.00 |
2.47 |
-61.23 |
1.82 |
1.08 |
| Long-Term Debt to EBITDA |
|
0.00 |
2.52 |
-69.99 |
3.06 |
-0.24 |
| Debt to NOPAT |
|
0.00 |
6.60 |
-8.69 |
-10.22 |
-0.24 |
| Net Debt to NOPAT |
|
0.00 |
6.46 |
-7.60 |
-6.09 |
1.08 |
| Long-Term Debt to NOPAT |
|
0.00 |
6.60 |
-8.69 |
-10.22 |
-0.24 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.16% |
0.34% |
0.68% |
0.92% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,344 |
100 |
452 |
344 |
| Operating Cash Flow to CapEx |
|
1,800.55% |
1,786.77% |
635.78% |
598.78% |
1,590.84% |
| Free Cash Flow to Firm to Interest Expense |
|
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 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.11 |
0.12 |
0.15 |
0.14 |
| Fixed Asset Turnover |
|
0.00 |
0.17 |
0.21 |
0.27 |
0.30 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
1,386 |
1,223 |
755 |
320 |
| Invested Capital Turnover |
|
0.00 |
0.23 |
0.13 |
0.16 |
0.17 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1,386 |
-162 |
-469 |
-435 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
566 |
63 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
461 |
157 |
| Book Value per Share |
|
$0.00 |
$75.77 |
$46.27 |
$39.31 |
$19.84 |
| Tangible Book Value per Share |
|
$0.00 |
$41.70 |
$17.86 |
$23.05 |
$16.07 |
| Total Capital |
|
0.00 |
1,386 |
1,223 |
755 |
320 |
| Total Debt |
|
0.00 |
276 |
542 |
169 |
22 |
| Total Long-Term Debt |
|
0.00 |
276 |
542 |
169 |
22 |
| Net Debt |
|
0.00 |
270 |
474 |
101 |
-98 |
| Capital Expenditures (CapEx) |
|
4.18 |
4.72 |
11 |
12 |
4.03 |
| Net Nonoperating Expense (NNE) |
|
21 |
26 |
69 |
75 |
54 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
276 |
542 |
169 |
22 |
| Total Depreciation and Amortization (D&A) |
|
61 |
66 |
81 |
79 |
39 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($9.00) |
($6.18) |
($9.81) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
14.63M |
14.79M |
14.81M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($9.00) |
($6.18) |
($9.81) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
14.63M |
14.79M |
14.81M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
14.79M |
14.81M |
14.81M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
34 |
42 |
26 |
38 |
7.77 |
| Normalized NOPAT Margin |
|
23.16% |
26.77% |
14.89% |
23.52% |
8.65% |
| Pre Tax Income Margin |
|
2.07% |
10.41% |
-76.62% |
-57.72% |
-161.28% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
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 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
-261.16% |
-1.54% |
-73.73% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
-261.16% |
-1.54% |
-73.73% |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
14,814,075.00 |
14,814,075.00 |
14,814,075.00 |
14,814,075.00 |
14,814,075.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
14,814,075.00 |
14,814,075.00 |
14,814,075.00 |
14,814,075.00 |
14,814,075.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.03 |
-5.50 |
-4.33 |
0.00 |
1.69 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
-33.85% |
79.93% |
-28.46% |
-38.43% |
-0.09% |
-66.23% |
-80.50% |
13.11% |
47.65% |
| EBITDA Growth |
|
0.00% |
0.00% |
-52.59% |
119.92% |
-138.67% |
83.72% |
8.62% |
-196.70% |
-380.16% |
181.66% |
138.66% |
| EBIT Growth |
|
0.00% |
0.00% |
-149.72% |
235.38% |
-356.22% |
76.14% |
198.69% |
-293.86% |
-126.14% |
118.61% |
504.49% |
| NOPAT Growth |
|
0.00% |
0.00% |
-138.85% |
200.07% |
-294.27% |
76.14% |
221.56% |
-237.32% |
-126.14% |
118.61% |
600.64% |
| Net Income Growth |
|
0.00% |
0.00% |
-839.72% |
223.30% |
-1,543.51% |
74.84% |
101.84% |
-753.56% |
-59.26% |
99.95% |
4,781.29% |
| EPS Growth |
|
0.00% |
0.00% |
-823.08% |
223.08% |
-1,536.84% |
75.18% |
101.60% |
-754.76% |
-58.61% |
99.59% |
5,533.33% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
29.00% |
-35.46% |
-1.71% |
47.68% |
-46.49% |
-20.32% |
-19.54% |
109.46% |
-42.44% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
137.33% |
133.22% |
138.39% |
-2.06% |
31.42% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-38.32% |
-37.03% |
-37.38% |
-44.39% |
-57.63% |
-73.34% |
| Revenue Q/Q Growth |
|
0.62% |
-0.86% |
0.00% |
173.05% |
-60.00% |
-14.68% |
7.46% |
-8.09% |
-76.50% |
387.44% |
40.27% |
| EBITDA Q/Q Growth |
|
-2.82% |
-431.32% |
0.00% |
364.09% |
-117.09% |
-39.45% |
197.84% |
-511.13% |
17.60% |
124.64% |
185.95% |
| EBIT Q/Q Growth |
|
-7.90% |
-1,219.93% |
0.00% |
776.37% |
-170.36% |
-4.28% |
119.85% |
-1,417.65% |
18.39% |
108.72% |
544.60% |
| NOPAT Q/Q Growth |
|
-23.01% |
-949.14% |
0.00% |
1,054.84% |
-149.84% |
-4.28% |
124.44% |
-1,169.79% |
18.39% |
108.72% |
820.24% |
| Net Income Q/Q Growth |
|
-27.68% |
-5,194.30% |
0.00% |
144.83% |
-422.89% |
11.20% |
101.43% |
-15,990.45% |
21.32% |
99.97% |
147,400.00% |
| EPS Q/Q Growth |
|
-26.92% |
-5,210.53% |
0.00% |
144.68% |
-425.00% |
11.72% |
101.24% |
-18,433.33% |
21.27% |
99.77% |
17,000.00% |
| Operating Cash Flow Q/Q Growth |
|
-9.30% |
-65.63% |
0.00% |
-44.34% |
38.14% |
-48.35% |
34.74% |
-17.11% |
39.49% |
34.45% |
-62.98% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
18.69% |
7.00% |
150.60% |
-2.42% |
-27.62% |
7.38% |
29.13% |
30.93% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-4.63% |
-14.98% |
-12.75% |
-12.81% |
-2.64% |
-15.45% |
-22.52% |
-33.58% |
-38.73% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
70.29% |
-234.92% |
52.34% |
88.95% |
-38.00% |
-62.11% |
56.90% |
-254.53% |
-892.60% |
45.12% |
91.98% |
| EBIT Margin |
|
25.75% |
-290.89% |
-21.17% |
52.44% |
-92.23% |
-112.71% |
20.91% |
-299.79% |
-1,041.24% |
18.63% |
85.61% |
| Profit (Net Income) Margin |
|
6.47% |
-332.59% |
-98.55% |
16.18% |
-130.60% |
-135.93% |
1.82% |
-314.46% |
-1,053.03% |
-0.06% |
60.13% |
| Tax Burden Percent |
|
92.32% |
100.09% |
100.81% |
98.82% |
101.22% |
91.69% |
86.22% |
100.12% |
100.05% |
23.94% |
99.93% |
| Interest Burden Percent |
|
27.23% |
114.24% |
461.80% |
31.23% |
139.91% |
131.52% |
10.09% |
104.76% |
101.08% |
-1.28% |
70.28% |
| Effective Tax Rate |
|
7.68% |
0.00% |
0.00% |
1.18% |
0.00% |
0.00% |
13.78% |
0.00% |
0.00% |
0.00% |
0.07% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-28.52% |
-4.08% |
20.35% |
-27.22% |
-12.96% |
3.08% |
-29.04% |
-93.59% |
2.18% |
19.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-38.69% |
-13.25% |
3.57% |
-44.24% |
-17.18% |
1.70% |
-41.24% |
-107.37% |
-1.89% |
6.58% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-30.77% |
-10.48% |
1.76% |
-16.92% |
-9.64% |
0.91% |
-15.69% |
-29.01% |
-0.41% |
1.47% |
| Return on Equity (ROE) |
|
0.00% |
-59.29% |
-14.56% |
22.10% |
-44.14% |
-22.61% |
3.99% |
-44.72% |
-122.60% |
1.77% |
20.48% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
8.16% |
0.00% |
0.00% |
0.00% |
45.73% |
44.58% |
34.73% |
39.90% |
64.06% |
100.77% |
| Operating Return on Assets (OROA) |
|
0.00% |
-36.03% |
-2.76% |
9.78% |
-36.59% |
-17.36% |
3.37% |
-39.06% |
-124.83% |
2.66% |
16.98% |
| Return on Assets (ROA) |
|
0.00% |
-41.19% |
-12.84% |
3.02% |
-51.82% |
-20.93% |
0.29% |
-40.97% |
-126.25% |
-0.01% |
11.93% |
| Return on Common Equity (ROCE) |
|
0.00% |
-59.09% |
-14.46% |
21.96% |
-43.84% |
-22.45% |
3.97% |
-44.40% |
-121.65% |
1.76% |
20.26% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-25.23% |
-23.43% |
-31.80% |
0.00% |
-10.83% |
-31.41% |
-42.05% |
0.00% |
-70.95% |
| Net Operating Profit after Tax (NOPAT) |
|
10 |
-87 |
-4.18 |
40 |
-20 |
-21 |
5.09 |
-54 |
-44 |
3.87 |
36 |
| NOPAT Margin |
|
23.77% |
-203.62% |
-14.82% |
51.82% |
-64.56% |
-78.90% |
18.03% |
-209.85% |
-728.87% |
13.04% |
85.55% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
10.17% |
9.18% |
16.78% |
17.01% |
4.22% |
1.38% |
12.20% |
13.78% |
4.07% |
12.43% |
| SG&A Expenses to Revenue |
|
5.46% |
5.06% |
7.97% |
3.44% |
9.84% |
11.26% |
8.70% |
8.66% |
31.74% |
6.59% |
1.69% |
| Operating Expenses to Revenue |
|
74.25% |
390.89% |
121.17% |
47.56% |
192.23% |
212.71% |
79.09% |
399.79% |
1,141.24% |
81.37% |
14.39% |
| Earnings before Interest and Taxes (EBIT) |
|
11 |
-124 |
-5.98 |
40 |
-28 |
-30 |
5.90 |
-78 |
-63 |
5.53 |
36 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
30 |
-100 |
15 |
69 |
-12 |
-16 |
16 |
-66 |
-54 |
13 |
38 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.54 |
0.55 |
0.73 |
0.79 |
0.26 |
0.96 |
1.02 |
0.53 |
1.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.44 |
0.99 |
1.32 |
1.35 |
0.44 |
1.73 |
2.01 |
0.66 |
1.41 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
2.19 |
1.87 |
2.48 |
2.84 |
0.92 |
4.32 |
5.08 |
1.75 |
1.65 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
1.84% |
1.43% |
1.38% |
1.11% |
0.00% |
0.00% |
0.00% |
10.45% |
67.88% |
194.01% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
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 |
0.67 |
0.62 |
0.71 |
0.75 |
0.32 |
0.88 |
0.93 |
0.20 |
0.64 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
4.88 |
3.16 |
3.35 |
3.49 |
1.45 |
4.90 |
5.20 |
0.70 |
1.22 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
36.47 |
0.00 |
10.25 |
4.17 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
10.18 |
8.94 |
8.92 |
7.88 |
3.96 |
9.67 |
8.54 |
0.99 |
2.17 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.25 |
0.56 |
1.95 |
1.67 |
0.18 |
0.27 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.80 |
0.79 |
0.49 |
0.38 |
0.29 |
0.25 |
0.23 |
0.11 |
0.07 |
0.13 |
| Long-Term Debt to Equity |
|
0.00 |
0.80 |
0.79 |
0.49 |
0.38 |
0.29 |
0.25 |
0.23 |
0.11 |
0.07 |
0.13 |
| Financial Leverage |
|
0.00 |
0.80 |
0.79 |
0.49 |
0.38 |
0.56 |
0.54 |
0.38 |
0.27 |
0.22 |
0.22 |
| Leverage Ratio |
|
0.00 |
1.55 |
1.89 |
1.57 |
1.47 |
1.67 |
1.63 |
1.47 |
1.36 |
1.42 |
1.37 |
| Compound Leverage Factor |
|
0.00 |
1.77 |
8.73 |
0.49 |
2.06 |
2.19 |
0.16 |
1.54 |
1.38 |
-0.02 |
0.96 |
| Debt to Total Capital |
|
0.00% |
44.30% |
44.15% |
33.00% |
27.66% |
22.42% |
20.21% |
18.86% |
9.79% |
6.85% |
11.18% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
44.30% |
44.15% |
33.00% |
27.66% |
22.42% |
20.21% |
18.86% |
9.79% |
6.85% |
11.18% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.36% |
0.38% |
0.43% |
0.49% |
0.55% |
0.56% |
0.65% |
0.82% |
1.22% |
2.02% |
| Common Equity to Total Capital |
|
0.00% |
55.34% |
55.47% |
66.56% |
71.85% |
77.02% |
79.23% |
80.49% |
89.39% |
91.93% |
86.80% |
| Debt to EBITDA |
|
0.00 |
-69.99 |
-25.10 |
19.42 |
-9.52 |
3.06 |
2.63 |
-1.51 |
-0.39 |
-0.24 |
-0.32 |
| Net Debt to EBITDA |
|
0.00 |
-61.23 |
-20.79 |
14.63 |
-6.12 |
1.82 |
1.46 |
-0.79 |
-0.05 |
1.08 |
0.71 |
| Long-Term Debt to EBITDA |
|
0.00 |
-69.99 |
-25.10 |
19.42 |
-9.52 |
3.06 |
2.63 |
-1.51 |
-0.39 |
-0.24 |
-0.32 |
| Debt to NOPAT |
|
0.00 |
-8.69 |
-7.11 |
-6.22 |
-2.98 |
-10.22 |
-18.01 |
-1.29 |
-0.41 |
-0.24 |
-0.31 |
| Net Debt to NOPAT |
|
0.00 |
-7.60 |
-5.89 |
-4.69 |
-1.92 |
-6.09 |
-10.04 |
-0.67 |
-0.05 |
1.08 |
0.70 |
| Long-Term Debt to NOPAT |
|
0.00 |
-8.69 |
-7.11 |
-6.22 |
-2.98 |
-10.22 |
-18.01 |
-1.29 |
-0.41 |
-0.24 |
-0.31 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.34% |
0.67% |
0.65% |
0.68% |
0.68% |
0.69% |
0.71% |
0.77% |
0.92% |
1.06% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-1,171 |
-952 |
-885 |
448 |
437 |
316 |
340 |
439 |
574 |
| Operating Cash Flow to CapEx |
|
994.56% |
108.43% |
465.81% |
892.53% |
1,024.95% |
386.90% |
786.74% |
1,316.76% |
16,834.02% |
1,757.73% |
1,240.92% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
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 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.12 |
0.13 |
0.19 |
0.40 |
0.15 |
0.16 |
0.13 |
0.12 |
0.14 |
0.20 |
| Fixed Asset Turnover |
|
0.00 |
0.21 |
0.24 |
0.35 |
0.00 |
0.27 |
0.29 |
0.26 |
0.23 |
0.30 |
0.37 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
1,223 |
1,167 |
992 |
866 |
755 |
735 |
621 |
481 |
320 |
196 |
| Invested Capital Turnover |
|
0.00 |
0.14 |
0.28 |
0.39 |
0.42 |
0.16 |
0.17 |
0.14 |
0.13 |
0.17 |
0.22 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
1,167 |
992 |
866 |
-469 |
-432 |
-371 |
-384 |
-435 |
-539 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
783 |
615 |
611 |
566 |
236 |
547 |
449 |
63 |
126 |
| Market Capitalization |
|
0.00 |
0.00 |
352 |
364 |
453 |
461 |
149 |
482 |
439 |
157 |
171 |
| Book Value per Share |
|
$0.00 |
$46.27 |
$43.78 |
$44.66 |
$42.06 |
$39.31 |
$39.30 |
$33.75 |
$29.04 |
$19.84 |
$11.48 |
| Tangible Book Value per Share |
|
$0.00 |
$17.86 |
$16.51 |
$24.77 |
$23.23 |
$23.05 |
$23.13 |
$18.79 |
$14.78 |
$16.07 |
$8.18 |
| Total Capital |
|
0.00 |
1,223 |
1,167 |
992 |
866 |
755 |
735 |
621 |
481 |
320 |
196 |
| Total Debt |
|
0.00 |
542 |
515 |
327 |
239 |
169 |
148 |
117 |
47 |
22 |
22 |
| Total Long-Term Debt |
|
0.00 |
542 |
515 |
327 |
239 |
169 |
148 |
117 |
47 |
22 |
22 |
| Net Debt |
|
0.00 |
474 |
427 |
247 |
154 |
101 |
83 |
61 |
5.99 |
-98 |
-49 |
| Capital Expenditures (CapEx) |
|
2.08 |
6.55 |
5.67 |
1.65 |
1.98 |
2.71 |
1.80 |
0.89 |
0.10 |
1.25 |
0.66 |
| Net Nonoperating Expense (NNE) |
|
7.46 |
55 |
24 |
27 |
20 |
15 |
4.57 |
27 |
20 |
3.89 |
11 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
542 |
515 |
327 |
239 |
169 |
148 |
117 |
47 |
22 |
22 |
| Total Depreciation and Amortization (D&A) |
|
19 |
24 |
21 |
28 |
17 |
13 |
10 |
12 |
9.05 |
7.86 |
2.65 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($9.71) |
($1.88) |
$0.84 |
($2.73) |
($2.41) |
$0.03 |
($5.50) |
($4.33) |
($0.01) |
$1.69 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
14.63M |
14.79M |
14.79M |
14.79M |
14.79M |
14.81M |
14.81M |
14.81M |
14.81M |
14.81M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($9.71) |
($1.88) |
$0.84 |
($2.73) |
($2.41) |
$0.03 |
($5.50) |
($4.33) |
($0.01) |
$1.69 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
14.63M |
14.79M |
14.81M |
14.79M |
14.79M |
14.81M |
14.81M |
14.81M |
14.81M |
14.81M |
| 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 |
|
0.00 |
14.79M |
14.79M |
14.79M |
14.79M |
14.81M |
14.81M |
14.81M |
14.81M |
14.81M |
14.81M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
10 |
0.90 |
-1.34 |
48 |
4.01 |
1.49 |
5.88 |
2.87 |
-8.77 |
8.90 |
36 |
| Normalized NOPAT Margin |
|
23.77% |
2.11% |
-4.74% |
62.36% |
12.99% |
5.67% |
20.84% |
11.08% |
-144.00% |
29.98% |
85.55% |
| Pre Tax Income Margin |
|
7.01% |
-332.30% |
-97.75% |
16.37% |
-129.03% |
-148.24% |
2.11% |
-314.08% |
-1,052.54% |
-0.24% |
60.17% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
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 |
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 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
-261.16% |
-211.35% |
-223.18% |
-174.62% |
-1.54% |
-0.57% |
-0.23% |
-26.18% |
-73.73% |
-234.16% |
| Augmented Payout Ratio |
|
0.00% |
-261.16% |
-211.35% |
-223.18% |
-174.62% |
-1.54% |
-0.57% |
-0.23% |
-26.18% |
-73.73% |
-234.16% |
Key Financial Trends
Net Lease Office Properties (NYSE: NLOP) posted a strong rebound in Q1 2026, but the bigger picture over the last four years still shows a highly volatile business with meaningful asset write-downs, large swings in earnings, and a shrinking balance sheet.
In Q1 2026, the company generated $41.6 million in revenue and $25.0 million in net income, a sharp improvement from Q4 2025, when it was essentially breakeven. Cash from operations was $8.1 million, while total cash and equivalents ended the quarter at $70.6 million. However, the quarter also included $175.5 million in dividend payments, which heavily pressured cash flow.
Looking at the multi-year trend, NLOP’s results have been unusually uneven. Revenue has fluctuated widely from quarter to quarter, and profitability has swung from solid gains to deep losses. The biggest drag has been recurring impairment charges, which have periodically erased operating progress and suggest continued pressure on the portfolio’s carrying values.
- Q1 2026 net income improved to $25.0 million, a major rebound from the prior quarter’s near break-even result.
- Operating cash flow turned positive at $8.1 million in Q1 2026.
- Cash and equivalents rose to $70.6 million at the end of Q1 2026, up from $38.7 million in Q3 2025.
- Q1 2026 included $119.5 million from sale and/or maturity of investments, helping support liquidity.
- After a weak Q4 2025, pre-tax income recovered to $25.1 million in Q1 2026.
- Shares outstanding were unchanged at about 14.8 million, so recent EPS changes were driven by operating performance rather than dilution.
- The company has continued to reduce debt over time, with long-term debt falling from $515.2 million in Q1 2024 to $21.9 million in Q1 2026.
- Dividend payments remain very large relative to operating cash flow, including $175.5 million in Q1 2026.
- NLOP has shown severe earnings volatility, including a $64.1 million loss in Q3 2025 and a $81.5 million loss in Q2 2025.
- Impairment charges have been a recurring issue, including $50.9 million in Q3 2025, $81.8 million in Q2 2025, and $7.2 million in Q4 2025.
The balance sheet also tells a mixed story. Total assets fell sharply from $1.23 billion in Q1 2024 to $258.0 million in Q1 2026, reflecting a major contraction in the asset base. At the same time, total liabilities declined substantially, which improves leverage, but much of the reduction appears tied to asset sales, debt paydown, and portfolio shrinkage rather than steady organic growth.
Bottom line: NLOP has improved liquidity and reduced debt, but its earnings remain highly unstable and heavily affected by investment gains/losses and impairment charges. For retail investors, this looks like a balance sheet cleanup story more than a consistent growth story.
07/14/26 06:17 PM ETAI Generated. May Contain Errors.