Annual Income Statements for NexPoint Residential Trust
This table shows NexPoint Residential Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for NexPoint Residential Trust
This table shows NexPoint Residential Trust's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
3.79 |
-3.88 |
-3.95 |
34 |
18 |
26 |
11 |
-8.85 |
-27 |
-6.90 |
-7.03 |
Consolidated Net Income / (Loss) |
|
3.80 |
-3.90 |
-3.97 |
34 |
18 |
26 |
11 |
-8.89 |
-27 |
-6.92 |
-7.06 |
Net Income / (Loss) Continuing Operations |
|
29 |
-4.31 |
-4.54 |
51 |
68 |
41 |
25 |
5.63 |
2.64 |
7.32 |
7.96 |
Total Pre-Tax Income |
|
36 |
-4.43 |
-4.54 |
53 |
69 |
41 |
25 |
5.58 |
26 |
7.42 |
7.90 |
Total Revenue |
|
82 |
52 |
55 |
70 |
100 |
68 |
64 |
64 |
78 |
63 |
63 |
Net Interest Income / (Expense) |
|
11 |
-17 |
-15 |
0.00 |
31 |
0.00 |
0.00 |
0.00 |
14 |
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 |
|
-11 |
17 |
15 |
0.00 |
-31 |
0.00 |
0.00 |
0.00 |
-14 |
0.00 |
0.00 |
Total Non-Interest Income |
|
71 |
69 |
70 |
70 |
69 |
68 |
64 |
64 |
64 |
63 |
63 |
Other Service Charges |
|
3.20 |
1.69 |
1.76 |
1.97 |
2.03 |
1.98 |
1.86 |
1.78 |
2.22 |
1.78 |
1.92 |
Other Non-Interest Income |
|
68 |
68 |
68 |
68 |
67 |
66 |
62 |
62 |
62 |
61 |
61 |
Total Non-Interest Expense |
|
46 |
56 |
60 |
16 |
32 |
27 |
39 |
59 |
52 |
56 |
55 |
Net Occupancy & Equipment Expense |
|
15 |
13 |
15 |
15 |
14 |
14 |
14 |
16 |
13 |
12 |
13 |
Other Operating Expenses |
|
22 |
20 |
20 |
20 |
19 |
20 |
19 |
18 |
18 |
19 |
19 |
Depreciation Expense |
|
23 |
23 |
24 |
24 |
24 |
24 |
24 |
25 |
24 |
24 |
24 |
Other Special Charges |
|
-15 |
0.00 |
0.00 |
-43 |
-25 |
-32 |
-19 |
0.00 |
-3.85 |
0.00 |
0.00 |
Other Gains / (Losses), net |
|
- |
0.12 |
0.00 |
-2.14 |
-1.04 |
-0.31 |
-0.94 |
0.05 |
-23 |
-0.11 |
0.05 |
Other Adjustments to Consolidated Net Income / (Loss) |
|
- |
0.41 |
0.58 |
-17 |
-49 |
-14 |
-14 |
-15 |
-30 |
-14 |
-15 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.02 |
- |
-0.02 |
0.13 |
- |
0.10 |
0.04 |
-0.04 |
- |
-0.03 |
-0.03 |
Basic Earnings per Share |
|
$0.14 |
($0.15) |
($0.15) |
$1.31 |
$0.72 |
$1.02 |
$0.41 |
($0.35) |
($1.04) |
($0.27) |
($0.28) |
Weighted Average Basic Shares Outstanding |
|
25.61M |
25.60M |
25.68M |
25.67M |
25.65M |
25.72M |
25.54M |
25.40M |
25.52M |
25.45M |
25.38M |
Diluted Earnings per Share |
|
$0.14 |
($0.15) |
($0.15) |
$1.28 |
$0.71 |
$1.00 |
$0.40 |
($0.35) |
($1.01) |
($0.27) |
($0.28) |
Weighted Average Diluted Shares Outstanding |
|
25.61M |
25.60M |
25.68M |
26.30M |
26.25M |
26.35M |
26.31M |
25.40M |
26.25M |
25.45M |
25.38M |
Weighted Average Basic & Diluted Shares Outstanding |
|
25.55M |
25.66M |
25.67M |
25.67M |
25.77M |
25.67M |
25.40M |
25.40M |
25.47M |
25.28M |
25.36M |
Annual Cash Flow Statements for NexPoint Residential Trust
This table details how cash moves in and out of NexPoint Residential Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
58 |
2.62 |
-7.83 |
-12 |
-0.12 |
28 |
-14 |
32 |
-37 |
-6.52 |
8.64 |
Net Cash From Operating Activities |
|
10 |
35 |
34 |
38 |
42 |
51 |
57 |
73 |
79 |
97 |
74 |
Net Cash From Continuing Operating Activities |
|
10 |
35 |
34 |
38 |
42 |
51 |
57 |
73 |
79 |
97 |
74 |
Net Income / (Loss) Continuing Operations |
|
-18 |
-11 |
26 |
56 |
-1.61 |
99 |
44 |
23 |
-9.29 |
44 |
1.11 |
Consolidated Net Income / (Loss) |
|
-18 |
-11 |
26 |
56 |
-1.61 |
99 |
44 |
23 |
-9.29 |
44 |
1.11 |
Provision For Loan Losses |
|
- |
- |
- |
- |
- |
0.91 |
2.71 |
3.92 |
8.00 |
8.65 |
3.74 |
Depreciation Expense |
|
22 |
41 |
36 |
49 |
47 |
69 |
82 |
87 |
98 |
95 |
98 |
Non-Cash Adjustments to Reconcile Net Income |
|
2.41 |
2.49 |
-25 |
-72 |
-6.10 |
-115 |
-64 |
-39 |
-4.44 |
-52 |
-11 |
Changes in Operating Assets and Liabilities, net |
|
3.25 |
2.33 |
-3.10 |
4.47 |
1.99 |
-2.75 |
-7.80 |
-1.35 |
-13 |
0.60 |
-18 |
Net Cash From Investing Activities |
|
-599 |
-283 |
-52 |
5.03 |
-135 |
-553 |
12 |
-236 |
-162 |
52 |
131 |
Net Cash From Continuing Investing Activities |
|
-599 |
-283 |
-52 |
5.03 |
-135 |
-553 |
12 |
-236 |
-162 |
52 |
131 |
Purchase of Investment Securities |
|
-599 |
-283 |
-184 |
-219 |
-157 |
-842 |
-136 |
-335 |
-205 |
-73 |
-37 |
Sale and/or Maturity of Investments |
|
- |
- |
132 |
224 |
30 |
289 |
148 |
99 |
42 |
124 |
168 |
Other Investing Activities, net |
|
- |
0.33 |
- |
- |
0.00 |
-0.60 |
- |
0.00 |
0.00 |
0.25 |
0.00 |
Net Cash From Financing Activities |
|
647 |
251 |
10 |
-55 |
93 |
530 |
-83 |
194 |
46 |
-155 |
-196 |
Net Cash From Continuing Financing Activities |
|
647 |
251 |
10 |
-55 |
93 |
530 |
-83 |
194 |
46 |
-155 |
-196 |
Issuance of Debt |
|
451 |
213 |
345 |
704 |
317 |
678 |
81 |
495 |
941 |
43 |
1,434 |
Issuance of Common Equity |
|
- |
- |
- |
- |
85 |
70 |
58 |
26 |
3.97 |
0.00 |
0.00 |
Repayment of Debt |
|
-0.12 |
-20 |
-301 |
-676 |
-277 |
-184 |
-143 |
-285 |
-826 |
-151 |
-1,557 |
Repurchase of Common Equity |
|
- |
- |
-4.59 |
-2.44 |
-9.67 |
0.00 |
-45 |
0.00 |
-11 |
0.00 |
-15 |
Payment of Dividends |
|
-9.95 |
-13 |
-18 |
-19 |
-22 |
-28 |
-32 |
-36 |
-41 |
-45 |
-49 |
Other Financing Activities, Net |
|
206 |
72 |
-12 |
-61 |
-0.06 |
-5.89 |
-2.63 |
-5.13 |
-21 |
-1.56 |
-8.66 |
Cash Interest Paid |
|
5.12 |
16 |
20 |
25 |
30 |
41 |
34 |
27 |
53 |
109 |
106 |
Quarterly Cash Flow Statements for NexPoint Residential Trust
This table details how cash moves in and out of NexPoint Residential Trust's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
-15 |
-4.72 |
-4.10 |
6.86 |
-4.55 |
23 |
-14 |
6.07 |
-6.80 |
4.90 |
-11 |
Net Cash From Operating Activities |
|
9.51 |
28 |
26 |
28 |
15 |
20 |
20 |
28 |
6.43 |
28 |
20 |
Net Cash From Continuing Operating Activities |
|
9.51 |
28 |
26 |
28 |
15 |
20 |
20 |
28 |
6.43 |
28 |
20 |
Net Income / (Loss) Continuing Operations |
|
3.80 |
-3.90 |
-3.97 |
34 |
18 |
26 |
11 |
-8.89 |
-27 |
-6.92 |
-7.06 |
Consolidated Net Income / (Loss) |
|
3.80 |
-3.90 |
-3.97 |
34 |
18 |
26 |
11 |
-8.89 |
-27 |
-6.92 |
-7.06 |
Provision For Loan Losses |
|
2.39 |
2.33 |
2.44 |
2.49 |
1.39 |
1.17 |
1.13 |
0.81 |
0.63 |
0.49 |
0.18 |
Depreciation Expense |
|
23 |
23 |
24 |
24 |
24 |
24 |
24 |
25 |
24 |
24 |
24 |
Non-Cash Adjustments to Reconcile Net Income |
|
-4.72 |
3.48 |
0.27 |
-37 |
-19 |
-27 |
-13 |
5.69 |
24 |
5.04 |
3.45 |
Changes in Operating Assets and Liabilities, net |
|
-15 |
2.75 |
3.38 |
4.32 |
-9.84 |
-5.15 |
-3.35 |
5.58 |
-15 |
5.36 |
-0.75 |
Net Cash From Investing Activities |
|
17 |
-17 |
-20 |
54 |
34 |
94 |
30 |
-9.86 |
16 |
-8.88 |
-9.81 |
Net Cash From Continuing Investing Activities |
|
17 |
-17 |
-20 |
54 |
34 |
94 |
30 |
-9.86 |
16 |
-8.88 |
-9.81 |
Purchase of Investment Securities |
|
-20 |
-18 |
-23 |
-17 |
-15 |
-9.57 |
-8.74 |
-10 |
-8.89 |
-8.88 |
-9.81 |
Net Cash From Financing Activities |
|
-42 |
-16 |
-10 |
-75 |
-53 |
-90 |
-64 |
-12 |
-29 |
-15 |
-21 |
Net Cash From Continuing Financing Activities |
|
-42 |
-16 |
-10 |
-75 |
-53 |
-90 |
-64 |
-12 |
-29 |
-15 |
-21 |
Payment of Dividends |
|
-11 |
-11 |
-11 |
-11 |
-12 |
-13 |
-12 |
-12 |
-13 |
-14 |
-13 |
Other Financing Activities, Net |
|
-13 |
-1.70 |
0.72 |
-0.53 |
-0.05 |
-0.17 |
-2.15 |
-0.05 |
-6.30 |
-0.51 |
-0.11 |
Cash Interest Paid |
|
21 |
24 |
27 |
29 |
29 |
28 |
27 |
26 |
26 |
21 |
21 |
Annual Balance Sheets for NexPoint Residential Trust
This table presents NexPoint Residential 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 |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
- |
970 |
1,035 |
1,055 |
1,161 |
1,866 |
1,829 |
2,063 |
2,225 |
2,108 |
1,907 |
Cash and Due from Banks |
|
- |
16 |
23 |
16 |
20 |
26 |
24 |
49 |
17 |
12 |
23 |
Restricted Cash |
|
- |
47 |
33 |
27 |
23 |
46 |
33 |
39 |
35 |
33 |
31 |
Loans and Leases, Net of Allowance |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
- |
935 |
936 |
1,041 |
1,138 |
1,790 |
1,868 |
2,120 |
2,139 |
2,080 |
2,098 |
Intangible Assets |
|
- |
-37 |
-55 |
-87 |
-131 |
-140 |
-214 |
-285 |
-349 |
-411 |
-509 |
Other Assets |
|
- |
9.43 |
99 |
58 |
111 |
145 |
118 |
140 |
384 |
394 |
264 |
Total Liabilities & Shareholders' Equity |
|
- |
970 |
1,035 |
1,055 |
1,161 |
1,866 |
1,829 |
2,063 |
2,225 |
2,108 |
1,907 |
Total Liabilities |
|
- |
721 |
779 |
814 |
863 |
1,436 |
1,418 |
1,587 |
1,700 |
1,608 |
1,491 |
Non-Interest Bearing Deposits |
|
- |
1.54 |
1.36 |
1.52 |
1.89 |
2.98 |
2.69 |
2.95 |
3.20 |
3.16 |
2.95 |
Short-Term Debt |
|
- |
- |
310 |
30 |
- |
217 |
182 |
278 |
73 |
23 |
0.00 |
Accrued Interest Payable |
|
- |
1.46 |
1.07 |
2.07 |
2.85 |
3.69 |
2.27 |
2.49 |
7.95 |
9.40 |
7.63 |
Long-Term Debt |
|
- |
29 |
30 |
8.58 |
838 |
1,187 |
1,163 |
1,276 |
1,595 |
1,542 |
1,464 |
Other Long-Term Liabilities |
|
- |
689 |
436 |
772 |
20 |
27 |
68 |
28 |
21 |
30 |
17 |
Redeemable Noncontrolling Interest |
|
- |
- |
- |
2.14 |
2.57 |
3.30 |
3.10 |
6.14 |
5.63 |
5.25 |
5.78 |
Total Equity & Noncontrolling Interests |
|
- |
249 |
256 |
239 |
296 |
426 |
408 |
470 |
520 |
495 |
410 |
Total Preferred & Common Equity |
|
- |
222 |
232 |
239 |
296 |
426 |
408 |
470 |
520 |
495 |
410 |
Preferred Stock |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
- |
222 |
232 |
239 |
296 |
426 |
408 |
470 |
520 |
495 |
410 |
Common Stock |
|
- |
241 |
242 |
206 |
286 |
360 |
377 |
408 |
406 |
413 |
408 |
Retained Earnings |
|
- |
-19 |
-15 |
19 |
-6.76 |
64 |
75 |
59 |
12 |
11 |
-38 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
-0.70 |
9.05 |
14 |
17 |
2.47 |
-44 |
2.58 |
102 |
70 |
41 |
Quarterly Balance Sheets for NexPoint Residential Trust
This table presents NexPoint Residential 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 |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
2,242 |
2,269 |
2,196 |
2,207 |
2,180 |
2,043 |
1,989 |
1,953 |
1,882 |
1,857 |
Cash and Due from Banks |
|
20 |
16 |
14 |
10 |
7.53 |
37 |
21 |
17 |
24 |
14 |
Restricted Cash |
|
46 |
51 |
33 |
33 |
42 |
32 |
33 |
43 |
35 |
34 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
2,263 |
6,385 |
6,408 |
2,152 |
2,071 |
2,083 |
2,089 |
2,094 |
2,101 |
2,104 |
Intangible Assets |
|
-330 |
-327 |
-372 |
-396 |
-387 |
-435 |
-460 |
-484 |
-533 |
-557 |
Other Assets |
|
243 |
2,463 |
2,414 |
409 |
446 |
326 |
305 |
283 |
255 |
262 |
Total Liabilities & Shareholders' Equity |
|
2,242 |
2,269 |
2,196 |
2,207 |
2,180 |
2,043 |
1,989 |
1,953 |
1,882 |
1,857 |
Total Liabilities |
|
1,725 |
1,732 |
1,702 |
1,713 |
1,661 |
1,525 |
1,492 |
1,500 |
1,496 |
1,504 |
Non-Interest Bearing Deposits |
|
3.12 |
3.17 |
3.20 |
3.24 |
3.22 |
3.06 |
3.00 |
3.00 |
2.96 |
2.90 |
Short-Term Debt |
|
333 |
333 |
55 |
56 |
40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Interest Payable |
|
4.00 |
5.98 |
9.05 |
9.48 |
9.47 |
9.08 |
8.60 |
8.63 |
7.17 |
6.73 |
Long-Term Debt |
|
1,351 |
1,351 |
1,610 |
1,611 |
1,565 |
1,489 |
1,454 |
1,455 |
1,465 |
1,467 |
Other Long-Term Liabilities |
|
34 |
38 |
25 |
34 |
43 |
23 |
26 |
34 |
21 |
28 |
Redeemable Noncontrolling Interest |
|
7.02 |
5.83 |
6.06 |
6.19 |
5.08 |
5.08 |
5.62 |
5.95 |
5.62 |
5.16 |
Total Equity & Noncontrolling Interests |
|
510 |
532 |
488 |
488 |
514 |
513 |
491 |
447 |
380 |
348 |
Total Preferred & Common Equity |
|
510 |
532 |
488 |
488 |
514 |
513 |
491 |
447 |
380 |
348 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
510 |
532 |
488 |
488 |
514 |
513 |
491 |
447 |
380 |
348 |
Common Stock |
|
408 |
404 |
406 |
408 |
411 |
415 |
402 |
405 |
407 |
402 |
Retained Earnings |
|
28 |
19 |
-3.08 |
-18 |
5.53 |
26 |
24 |
2.23 |
-58 |
-78 |
Accumulated Other Comprehensive Income / (Loss) |
|
74 |
109 |
85 |
98 |
97 |
73 |
65 |
40 |
31 |
24 |
Annual Metrics And Ratios for NexPoint Residential Trust
This table displays calculated financial ratios and metrics derived from NexPoint Residential Trust's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
13,555.06% |
172.67% |
12.91% |
-13.69% |
2.94% |
53.41% |
-13.93% |
40.68% |
20.39% |
5.14% |
-6.42% |
EBITDA Growth |
|
41,810.71% |
312.43% |
19.35% |
92.79% |
-55.40% |
328.22% |
-74.96% |
185.50% |
-4.89% |
44.80% |
-12.98% |
EBIT Growth |
|
-5,934.71% |
172.88% |
192.16% |
184.17% |
-96.84% |
7,167.74% |
-120.63% |
319.00% |
-28.20% |
144.69% |
-26.17% |
NOPAT Growth |
|
-5,934.71% |
204.12% |
192.16% |
184.17% |
-96.84% |
7,167.74% |
-114.44% |
412.85% |
-28.20% |
144.69% |
-26.17% |
Net Income Growth |
|
-10,213.53% |
37.31% |
335.52% |
117.70% |
-102.86% |
6,260.97% |
-55.60% |
-47.66% |
-140.21% |
578.24% |
-97.49% |
EPS Growth |
|
-7,200.00% |
30.14% |
301.96% |
141.75% |
-103.21% |
5,137.50% |
-56.82% |
-48.85% |
-140.45% |
569.44% |
-97.63% |
Operating Cash Flow Growth |
|
35,864.29% |
242.74% |
-2.14% |
11.04% |
11.30% |
23.05% |
11.41% |
28.03% |
7.95% |
22.11% |
-23.82% |
Free Cash Flow Firm Growth |
|
0.00% |
-3,663.47% |
-9.85% |
227.51% |
-325.77% |
35.25% |
110.08% |
-476.16% |
44.70% |
307.69% |
11.49% |
Invested Capital Growth |
|
0.00% |
0.00% |
114.76% |
-53.06% |
305.94% |
61.23% |
-4.17% |
15.62% |
7.99% |
-5.83% |
-8.97% |
Revenue Q/Q Growth |
|
0.00% |
9.39% |
0.00% |
-19.21% |
11.95% |
38.45% |
-17.44% |
11.83% |
9.66% |
7.11% |
-7.80% |
EBITDA Q/Q Growth |
|
0.00% |
7.61% |
2.22% |
83.64% |
-58.27% |
28.43% |
-25.70% |
51.54% |
-10.29% |
18.92% |
-18.73% |
EBIT Q/Q Growth |
|
0.00% |
156.46% |
4.98% |
308.27% |
-97.27% |
35.42% |
-102.14% |
266.51% |
-24.64% |
39.52% |
-33.40% |
NOPAT Q/Q Growth |
|
0.00% |
156.46% |
4.98% |
308.27% |
-97.27% |
35.42% |
-101.43% |
173.97% |
-24.64% |
41.05% |
-33.52% |
Net Income Q/Q Growth |
|
0.00% |
27.60% |
8.92% |
-7.42% |
-37.36% |
-7.90% |
25.94% |
215.90% |
-136.10% |
49.03% |
-97.61% |
EPS Q/Q Growth |
|
0.00% |
30.14% |
11.96% |
-7.43% |
-60.00% |
-7.36% |
28.89% |
215.58% |
-135.64% |
50.89% |
-97.73% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
14.54% |
-22.88% |
7.18% |
3.17% |
2.25% |
-2.92% |
6.78% |
-6.88% |
5.82% |
-10.24% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-156.23% |
189.61% |
-1,050.42% |
-232.43% |
109.01% |
-310.84% |
92.15% |
35.37% |
-21.49% |
Invested Capital Q/Q Growth |
|
0.00% |
-70.86% |
33.72% |
-15.30% |
263.64% |
0.00% |
188.52% |
197.16% |
-1.32% |
-2.80% |
-1.47% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
27.07% |
40.94% |
43.27% |
96.66% |
41.88% |
116.91% |
34.00% |
69.01% |
54.52% |
75.08% |
69.82% |
EBIT Margin |
|
-23.78% |
6.35% |
16.44% |
54.14% |
1.66% |
78.75% |
-18.88% |
29.38% |
17.52% |
40.78% |
32.18% |
Profit (Net Income) Margin |
|
-40.63% |
-9.34% |
19.49% |
49.15% |
-1.37% |
54.92% |
28.33% |
10.54% |
-3.52% |
16.01% |
0.43% |
Tax Burden Percent |
|
170.90% |
-147.01% |
118.51% |
90.79% |
-82.26% |
69.74% |
-187.62% |
35.87% |
-20.09% |
39.26% |
1.33% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
79.99% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
5.38% |
5.00% |
14.17% |
0.28% |
9.60% |
-1.15% |
3.40% |
2.19% |
5.32% |
4.24% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-122.85% |
7.19% |
11.15% |
-0.54% |
5.75% |
3.56% |
0.55% |
-1.26% |
1.06% |
-1.21% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-14.22% |
5.25% |
8.48% |
-0.87% |
17.71% |
11.65% |
1.81% |
-4.05% |
3.35% |
-3.99% |
Return on Equity (ROE) |
|
0.00% |
-8.83% |
10.25% |
22.65% |
-0.60% |
27.31% |
10.50% |
5.21% |
-1.86% |
8.67% |
0.24% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-194.62% |
-67.92% |
86.38% |
-120.66% |
-37.27% |
3.11% |
-11.08% |
-5.50% |
11.32% |
13.62% |
Operating Return on Assets (OROA) |
|
0.00% |
1.54% |
2.18% |
5.94% |
0.18% |
9.42% |
-1.59% |
3.31% |
2.16% |
5.22% |
4.16% |
Return on Assets (ROA) |
|
0.00% |
-2.27% |
2.58% |
5.39% |
-0.15% |
6.57% |
2.39% |
1.19% |
-0.43% |
2.05% |
0.06% |
Return on Common Equity (ROCE) |
|
0.00% |
-7.86% |
9.20% |
21.43% |
-0.59% |
27.09% |
10.43% |
5.16% |
-1.83% |
8.58% |
0.24% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-4.96% |
11.18% |
23.54% |
-0.55% |
23.33% |
10.82% |
4.92% |
-1.79% |
8.98% |
0.27% |
Net Operating Profit after Tax (NOPAT) |
|
-7.18 |
7.48 |
22 |
62 |
1.96 |
143 |
-21 |
64 |
46 |
113 |
84 |
NOPAT Margin |
|
-16.64% |
6.35% |
16.44% |
54.14% |
1.66% |
78.75% |
-13.21% |
29.38% |
17.52% |
40.78% |
32.18% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
128.23% |
-2.19% |
3.02% |
0.82% |
3.85% |
-4.71% |
2.85% |
3.45% |
4.25% |
5.44% |
SG&A Expenses to Revenue |
|
28.62% |
32.09% |
28.78% |
33.88% |
30.35% |
23.58% |
30.29% |
21.77% |
22.03% |
20.84% |
21.79% |
Operating Expenses to Revenue |
|
123.78% |
93.65% |
83.56% |
45.86% |
98.34% |
21.25% |
118.88% |
70.62% |
82.48% |
59.22% |
67.82% |
Earnings before Interest and Taxes (EBIT) |
|
-10 |
7.48 |
22 |
62 |
1.96 |
143 |
-29 |
64 |
46 |
113 |
84 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
12 |
48 |
57 |
111 |
49 |
212 |
53 |
151 |
144 |
208 |
181 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.93 |
1.57 |
1.97 |
2.05 |
2.26 |
2.26 |
4.08 |
1.95 |
1.70 |
2.58 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.79 |
1.27 |
1.45 |
1.42 |
1.70 |
1.48 |
2.54 |
1.17 |
0.93 |
1.15 |
Price to Revenue (P/Rev) |
|
0.00 |
1.74 |
2.74 |
4.12 |
5.14 |
5.32 |
5.91 |
8.75 |
3.84 |
3.03 |
4.08 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
16.65 |
8.85 |
0.00 |
9.71 |
20.92 |
83.26 |
0.00 |
19.02 |
955.49 |
Dividend Yield |
|
0.00% |
6.41% |
4.85% |
4.06% |
3.52% |
2.96% |
3.42% |
1.85% |
3.94% |
5.25% |
4.54% |
Earnings Yield |
|
0.00% |
0.00% |
6.01% |
11.29% |
0.00% |
10.29% |
4.78% |
1.20% |
0.00% |
5.26% |
0.10% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.71 |
1.13 |
1.68 |
1.24 |
1.25 |
1.26 |
1.67 |
1.20 |
1.15 |
1.32 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.69 |
5.07 |
4.10 |
11.89 |
12.69 |
14.19 |
15.46 |
9.98 |
8.53 |
9.53 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
4.12 |
11.72 |
4.24 |
28.40 |
10.86 |
41.74 |
22.41 |
18.31 |
11.36 |
13.66 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
26.52 |
30.85 |
7.57 |
715.45 |
16.12 |
0.00 |
52.62 |
56.95 |
20.91 |
29.63 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
26.52 |
30.85 |
7.57 |
715.45 |
16.12 |
0.00 |
52.62 |
56.95 |
20.91 |
29.63 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
5.75 |
19.95 |
12.53 |
33.63 |
44.74 |
38.66 |
46.27 |
33.30 |
24.51 |
33.66 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
1.24 |
0.00 |
0.00 |
39.65 |
0.00 |
0.00 |
9.82 |
9.22 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.12 |
1.33 |
0.16 |
2.81 |
3.27 |
3.27 |
3.27 |
3.17 |
3.13 |
3.52 |
Long-Term Debt to Equity |
|
0.00 |
0.12 |
0.12 |
0.04 |
2.81 |
2.76 |
2.83 |
2.68 |
3.04 |
3.08 |
3.52 |
Financial Leverage |
|
0.00 |
0.12 |
0.73 |
0.76 |
1.62 |
3.08 |
3.27 |
3.27 |
3.22 |
3.15 |
3.31 |
Leverage Ratio |
|
0.00 |
3.90 |
3.97 |
4.20 |
4.10 |
4.16 |
4.40 |
4.39 |
4.28 |
4.23 |
4.38 |
Compound Leverage Factor |
|
0.00 |
3.90 |
3.97 |
4.20 |
4.10 |
4.16 |
3.52 |
4.39 |
4.28 |
4.23 |
4.38 |
Debt to Total Capital |
|
0.00% |
10.37% |
57.06% |
13.72% |
73.73% |
76.56% |
76.60% |
76.56% |
76.04% |
75.79% |
77.86% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
52.06% |
10.66% |
0.00% |
11.81% |
10.38% |
13.70% |
3.31% |
1.13% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
10.37% |
5.01% |
3.06% |
73.73% |
64.75% |
66.21% |
62.86% |
72.73% |
74.67% |
77.86% |
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% |
9.86% |
4.12% |
0.76% |
0.23% |
0.18% |
0.18% |
0.30% |
0.26% |
0.25% |
0.31% |
Common Equity to Total Capital |
|
0.00% |
79.77% |
38.82% |
85.52% |
26.04% |
23.26% |
23.23% |
23.14% |
23.70% |
23.95% |
21.83% |
Debt to EBITDA |
|
0.00 |
0.60 |
5.92 |
0.35 |
16.95 |
6.63 |
25.38 |
10.27 |
11.59 |
7.51 |
8.07 |
Net Debt to EBITDA |
|
0.00 |
-0.71 |
4.96 |
-0.04 |
16.08 |
6.29 |
24.31 |
9.69 |
11.23 |
7.29 |
7.77 |
Long-Term Debt to EBITDA |
|
0.00 |
0.60 |
0.52 |
0.08 |
16.95 |
5.61 |
21.94 |
8.44 |
11.08 |
7.40 |
8.07 |
Debt to NOPAT |
|
0.00 |
3.85 |
15.58 |
0.62 |
427.13 |
9.84 |
-65.33 |
24.13 |
36.05 |
13.83 |
17.52 |
Net Debt to NOPAT |
|
0.00 |
-4.59 |
13.05 |
-0.08 |
405.14 |
9.34 |
-62.56 |
22.75 |
34.93 |
13.43 |
16.87 |
Long-Term Debt to NOPAT |
|
0.00 |
3.85 |
1.37 |
0.14 |
427.13 |
8.32 |
-56.47 |
19.81 |
34.48 |
13.62 |
17.52 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
11.00% |
10.29% |
5.36% |
0.87% |
0.81% |
0.76% |
1.04% |
1.18% |
1.06% |
1.20% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-7.18 |
-270 |
-297 |
379 |
-855 |
-553 |
56 |
-210 |
-116 |
241 |
269 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
12.80 |
-29.91 |
0.00 |
1.25 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
1.27 |
1.46 |
0.00 |
1.28 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
1.27 |
1.46 |
0.00 |
1.28 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.24 |
0.13 |
0.11 |
0.11 |
0.12 |
0.08 |
0.11 |
0.12 |
0.13 |
0.13 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.14 |
0.12 |
0.11 |
0.12 |
0.09 |
0.11 |
0.12 |
0.13 |
0.12 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
278 |
596 |
280 |
1,137 |
1,833 |
1,756 |
2,030 |
2,193 |
2,065 |
1,880 |
Invested Capital Turnover |
|
0.00 |
0.85 |
0.30 |
0.26 |
0.17 |
0.12 |
0.09 |
0.12 |
0.13 |
0.13 |
0.13 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
278 |
319 |
-316 |
857 |
696 |
-76 |
274 |
162 |
-128 |
-185 |
Enterprise Value (EV) |
|
0.00 |
198 |
674 |
470 |
1,404 |
2,298 |
2,212 |
3,390 |
2,634 |
2,367 |
2,476 |
Market Capitalization |
|
0.00 |
205 |
364 |
473 |
606 |
963 |
921 |
1,918 |
1,013 |
842 |
1,061 |
Book Value per Share |
|
$0.00 |
$10.40 |
$10.99 |
$11.37 |
$14.23 |
$17.03 |
$16.58 |
$18.61 |
$20.34 |
$19.27 |
$16.15 |
Tangible Book Value per Share |
|
$0.00 |
$12.16 |
$13.61 |
$15.50 |
$20.54 |
$22.62 |
$25.27 |
$29.87 |
$34.01 |
$35.28 |
$36.17 |
Total Capital |
|
0.00 |
278 |
596 |
280 |
1,137 |
1,833 |
1,756 |
2,030 |
2,193 |
2,065 |
1,880 |
Total Debt |
|
0.00 |
29 |
340 |
38 |
838 |
1,403 |
1,345 |
1,555 |
1,667 |
1,565 |
1,464 |
Total Long-Term Debt |
|
0.00 |
29 |
30 |
8.58 |
838 |
1,187 |
1,163 |
1,276 |
1,595 |
1,542 |
1,464 |
Net Debt |
|
0.00 |
-34 |
285 |
-4.83 |
795 |
1,332 |
1,288 |
1,466 |
1,616 |
1,520 |
1,410 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
10 |
18 |
-4.04 |
5.72 |
3.58 |
43 |
-65 |
41 |
56 |
69 |
82 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
29 |
340 |
38 |
838 |
1,403 |
1,345 |
1,555 |
1,667 |
1,565 |
1,464 |
Total Depreciation and Amortization (D&A) |
|
22 |
41 |
36 |
49 |
47 |
69 |
82 |
87 |
98 |
95 |
98 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.73) |
($0.51) |
$1.03 |
$2.53 |
($0.08) |
$4.11 |
$1.78 |
$0.92 |
($0.36) |
$1.73 |
$0.04 |
Adjusted Weighted Average Basic Shares Outstanding |
|
21.29M |
21.29M |
21.23M |
21.06M |
21.19M |
24.12M |
24.72M |
25.17M |
25.61M |
25.65M |
25.52M |
Adjusted Diluted Earnings per Share |
|
($0.73) |
($0.51) |
$1.03 |
$2.49 |
($0.08) |
$4.03 |
$1.74 |
$0.89 |
($0.36) |
$1.69 |
$0.04 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
21.29M |
21.29M |
21.31M |
21.40M |
21.67M |
24.59M |
25.23M |
25.76M |
25.61M |
26.25M |
26.25M |
Adjusted Basic & Diluted Earnings per Share |
|
($0.73) |
($0.51) |
$0.00 |
$0.00 |
$0.00 |
$4.11 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
21.29M |
21.29M |
21.04M |
20.93M |
23.58M |
25.30M |
25.07M |
25.55M |
25.55M |
25.77M |
25.47M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.13 |
7.32 |
16 |
-11 |
-8.25 |
10 |
-21 |
13 |
22 |
32 |
21 |
Normalized NOPAT Margin |
|
-2.63% |
6.22% |
11.71% |
-9.94% |
-6.99% |
5.76% |
-13.21% |
5.81% |
8.37% |
11.41% |
7.90% |
Pre Tax Income Margin |
|
-23.78% |
6.35% |
16.44% |
54.14% |
1.66% |
78.75% |
-15.10% |
29.38% |
17.52% |
40.78% |
32.18% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
2.10 |
0.07 |
0.00 |
-0.66 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
2.10 |
0.07 |
0.00 |
-0.46 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
2.10 |
0.07 |
0.00 |
-0.66 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
2.10 |
0.07 |
0.00 |
-0.46 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-56.76% |
-119.72% |
68.70% |
34.29% |
-1,379.49% |
28.20% |
73.15% |
154.96% |
-437.40% |
100.83% |
4,425.85% |
Augmented Payout Ratio |
|
-56.76% |
-119.72% |
86.41% |
38.61% |
-1,978.75% |
28.20% |
174.01% |
154.96% |
-557.16% |
100.83% |
5,734.02% |
Quarterly Metrics And Ratios for NexPoint Residential Trust
This table displays calculated financial ratios and metrics derived from NexPoint Residential Trust's official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
39.74% |
8.46% |
-16.30% |
2.63% |
22.53% |
1.33% |
16.70% |
-8.22% |
-21.94% |
-6.45% |
-1.70% |
EBITDA Growth |
|
-21.89% |
3.14% |
-34.80% |
113.46% |
56.28% |
159.16% |
157.41% |
-60.93% |
-45.38% |
-51.35% |
-35.98% |
EBIT Growth |
|
-29.72% |
22.50% |
-206.62% |
387.36% |
89.68% |
835.42% |
669.18% |
-89.56% |
-61.81% |
-81.89% |
-68.99% |
NOPAT Growth |
|
-29.72% |
22.50% |
-174.63% |
387.36% |
92.14% |
1,150.59% |
913.11% |
-89.56% |
-62.59% |
-81.89% |
-68.99% |
Net Income Growth |
|
-90.21% |
16.48% |
49.30% |
5,755.76% |
384.51% |
777.32% |
368.09% |
-126.24% |
-246.78% |
-126.23% |
-166.38% |
EPS Growth |
|
-90.73% |
16.67% |
50.00% |
6,500.00% |
407.14% |
766.67% |
366.67% |
-127.34% |
-242.25% |
-127.00% |
-170.00% |
Operating Cash Flow Growth |
|
-38.04% |
221.62% |
-13.37% |
-9.88% |
55.80% |
-29.50% |
-24.37% |
-0.16% |
-56.63% |
43.86% |
1.12% |
Free Cash Flow Firm Growth |
|
43.36% |
97.82% |
102.43% |
109.90% |
255.30% |
637.29% |
529.33% |
46.84% |
7.28% |
-15.00% |
-40.71% |
Invested Capital Growth |
|
7.99% |
1.44% |
-1.84% |
-4.40% |
-5.83% |
-7.04% |
-9.71% |
-10.19% |
-8.97% |
-7.80% |
-6.74% |
Revenue Q/Q Growth |
|
20.12% |
-35.79% |
4.87% |
26.87% |
43.41% |
-54.83% |
20.78% |
-0.22% |
21.98% |
-19.14% |
-0.11% |
EBITDA Q/Q Growth |
|
62.77% |
-66.65% |
-1.29% |
298.33% |
19.17% |
-53.56% |
-1.96% |
-39.53% |
66.59% |
-36.82% |
0.59% |
EBIT Q/Q Growth |
|
225.94% |
-110.12% |
-23.78% |
1,294.08% |
26.85% |
-68.85% |
-4.20% |
-78.11% |
364.22% |
-71.34% |
6.47% |
NOPAT Q/Q Growth |
|
225.94% |
-107.08% |
-23.78% |
1,805.83% |
28.50% |
-68.85% |
-4.20% |
-78.11% |
360.66% |
-71.12% |
6.47% |
Net Income Q/Q Growth |
|
734.72% |
-202.53% |
-1.80% |
953.78% |
-45.63% |
43.33% |
-59.71% |
-183.55% |
-204.21% |
74.39% |
-1.98% |
EPS Q/Q Growth |
|
800.00% |
-207.14% |
0.00% |
953.33% |
-44.53% |
40.85% |
-60.00% |
-187.50% |
-188.57% |
73.27% |
-3.70% |
Operating Cash Flow Q/Q Growth |
|
-69.21% |
193.49% |
-6.92% |
7.12% |
-46.76% |
32.81% |
-0.14% |
41.40% |
-76.87% |
340.54% |
-29.81% |
Free Cash Flow Firm Q/Q Growth |
|
91.72% |
73.75% |
212.52% |
304.62% |
29.93% |
-16.28% |
31.80% |
-5.59% |
-5.08% |
-22.23% |
-14.92% |
Invested Capital Q/Q Growth |
|
-1.32% |
-1.54% |
0.09% |
-1.69% |
-2.80% |
-2.80% |
-2.79% |
-2.22% |
-1.47% |
-1.55% |
-1.68% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
72.07% |
37.44% |
35.23% |
110.62% |
91.92% |
95.75% |
77.72% |
47.10% |
64.32% |
50.26% |
50.61% |
EBIT Margin |
|
43.74% |
-6.89% |
-8.13% |
76.55% |
67.71% |
50.01% |
39.67% |
8.70% |
33.13% |
11.74% |
12.51% |
Profit (Net Income) Margin |
|
4.65% |
-7.43% |
-7.21% |
48.51% |
18.39% |
49.64% |
16.56% |
-13.87% |
-34.58% |
-10.95% |
-11.18% |
Tax Burden Percent |
|
10.63% |
87.97% |
87.34% |
63.37% |
26.82% |
98.52% |
41.75% |
-159.31% |
-105.21% |
-93.28% |
-89.35% |
Interest Burden Percent |
|
100.00% |
122.50% |
101.47% |
100.00% |
101.30% |
100.75% |
100.00% |
100.00% |
99.23% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
5.47% |
-0.60% |
-0.67% |
9.13% |
8.94% |
6.68% |
5.55% |
1.22% |
4.33% |
1.55% |
1.69% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.48% |
-0.69% |
-0.72% |
7.94% |
5.83% |
6.67% |
4.59% |
0.27% |
0.85% |
0.58% |
0.66% |
Return on Net Nonoperating Assets (RNNOA) |
|
11.21% |
-2.22% |
-2.39% |
24.72% |
18.39% |
20.78% |
14.46% |
0.85% |
2.80% |
1.91% |
2.28% |
Return on Equity (ROE) |
|
16.68% |
-2.82% |
-3.06% |
33.85% |
27.33% |
27.46% |
20.01% |
2.07% |
7.12% |
3.46% |
3.97% |
Cash Return on Invested Capital (CROIC) |
|
-5.50% |
0.74% |
3.59% |
8.19% |
11.32% |
14.18% |
18.65% |
16.98% |
13.62% |
10.71% |
8.70% |
Operating Return on Assets (OROA) |
|
5.38% |
-0.85% |
-0.94% |
8.92% |
8.67% |
6.57% |
5.43% |
1.19% |
4.29% |
1.53% |
1.65% |
Return on Assets (ROA) |
|
0.57% |
-0.91% |
-0.83% |
5.65% |
2.36% |
6.52% |
2.27% |
-1.89% |
-4.47% |
-1.43% |
-1.48% |
Return on Common Equity (ROCE) |
|
16.48% |
-2.79% |
-3.02% |
33.50% |
27.04% |
27.16% |
19.77% |
2.04% |
7.04% |
3.42% |
3.92% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-1.75% |
-0.96% |
5.80% |
0.00% |
14.57% |
18.19% |
10.42% |
0.00% |
-8.48% |
-14.35% |
Net Operating Profit after Tax (NOPAT) |
|
36 |
-2.53 |
-3.13 |
53 |
69 |
27 |
25 |
5.58 |
26 |
7.42 |
7.90 |
NOPAT Margin |
|
43.74% |
-4.82% |
-5.69% |
76.55% |
68.59% |
50.01% |
39.67% |
8.70% |
32.87% |
11.74% |
12.51% |
Net Nonoperating Expense Percent (NNEP) |
|
1.98% |
0.08% |
0.05% |
1.19% |
3.11% |
0.01% |
0.95% |
0.95% |
3.48% |
0.97% |
1.02% |
SG&A Expenses to Revenue |
|
18.94% |
25.27% |
28.14% |
21.94% |
13.74% |
25.89% |
21.45% |
24.50% |
17.06% |
19.72% |
19.84% |
Operating Expenses to Revenue |
|
56.26% |
106.89% |
108.13% |
23.45% |
32.29% |
49.99% |
60.33% |
91.30% |
66.87% |
88.26% |
87.49% |
Earnings before Interest and Taxes (EBIT) |
|
36 |
-3.62 |
-4.48 |
53 |
68 |
27 |
25 |
5.58 |
26 |
7.42 |
7.90 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
59 |
20 |
19 |
77 |
92 |
51 |
50 |
30 |
50 |
32 |
32 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.95 |
2.15 |
2.27 |
1.53 |
1.70 |
1.59 |
2.07 |
2.50 |
2.58 |
2.65 |
2.42 |
Price to Tangible Book Value (P/TBV) |
|
1.17 |
1.22 |
1.25 |
0.87 |
0.93 |
0.86 |
1.07 |
1.20 |
1.15 |
1.10 |
0.93 |
Price to Revenue (P/Rev) |
|
3.84 |
3.91 |
4.30 |
3.03 |
3.03 |
2.93 |
3.53 |
3.97 |
4.08 |
3.94 |
3.31 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
26.43 |
19.02 |
10.96 |
11.40 |
24.10 |
955.49 |
0.00 |
0.00 |
Dividend Yield |
|
3.94% |
3.90% |
3.80% |
5.49% |
5.25% |
5.55% |
4.57% |
4.20% |
4.54% |
4.92% |
5.98% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
3.78% |
5.26% |
9.12% |
8.77% |
4.15% |
0.10% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.20 |
1.24 |
1.27 |
1.10 |
1.15 |
1.12 |
1.24 |
1.32 |
1.32 |
1.31 |
1.25 |
Enterprise Value to Revenue (EV/Rev) |
|
9.98 |
9.97 |
10.64 |
9.05 |
8.53 |
8.06 |
8.42 |
8.94 |
9.53 |
9.47 |
8.91 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
18.31 |
18.49 |
20.40 |
13.39 |
11.36 |
9.36 |
8.96 |
11.29 |
13.66 |
16.37 |
17.46 |
Enterprise Value to EBIT (EV/EBIT) |
|
56.95 |
56.50 |
70.85 |
28.92 |
20.91 |
15.63 |
13.96 |
20.07 |
29.63 |
48.38 |
69.92 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
56.95 |
57.48 |
72.50 |
29.23 |
20.91 |
15.63 |
13.94 |
20.03 |
29.63 |
48.38 |
69.92 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
33.30 |
27.18 |
29.01 |
25.70 |
24.51 |
25.38 |
29.51 |
30.72 |
33.66 |
29.42 |
27.49 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
169.18 |
34.97 |
13.17 |
9.82 |
7.59 |
6.31 |
7.36 |
9.22 |
11.71 |
13.82 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
3.17 |
3.37 |
3.37 |
3.09 |
3.13 |
2.88 |
2.93 |
3.21 |
3.52 |
3.80 |
4.15 |
Long-Term Debt to Equity |
|
3.04 |
3.26 |
3.26 |
3.02 |
3.08 |
2.88 |
2.93 |
3.21 |
3.52 |
3.80 |
4.15 |
Financial Leverage |
|
3.22 |
3.23 |
3.31 |
3.11 |
3.15 |
3.12 |
3.15 |
3.15 |
3.31 |
3.27 |
3.44 |
Leverage Ratio |
|
4.28 |
4.30 |
4.40 |
4.21 |
4.23 |
4.19 |
4.23 |
4.25 |
4.38 |
4.34 |
4.53 |
Compound Leverage Factor |
|
4.28 |
5.26 |
4.46 |
4.21 |
4.28 |
4.22 |
4.23 |
4.25 |
4.35 |
4.34 |
4.53 |
Debt to Total Capital |
|
76.04% |
77.12% |
77.12% |
75.57% |
75.79% |
74.20% |
74.54% |
76.25% |
77.86% |
79.17% |
80.60% |
Short-Term Debt to Total Capital |
|
3.31% |
2.57% |
2.58% |
1.88% |
1.13% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
72.73% |
74.55% |
74.54% |
73.69% |
74.67% |
74.20% |
74.54% |
76.25% |
77.86% |
79.17% |
80.60% |
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 |
|
0.26% |
0.28% |
0.29% |
0.24% |
0.25% |
0.25% |
0.29% |
0.31% |
0.31% |
0.30% |
0.28% |
Common Equity to Total Capital |
|
23.70% |
22.60% |
22.59% |
24.19% |
23.95% |
25.55% |
25.17% |
23.44% |
21.83% |
20.53% |
19.12% |
Debt to EBITDA |
|
11.59 |
11.52 |
12.42 |
9.16 |
7.51 |
6.21 |
5.38 |
6.52 |
8.07 |
9.91 |
11.30 |
Net Debt to EBITDA |
|
11.23 |
11.20 |
12.10 |
8.88 |
7.29 |
5.93 |
5.18 |
6.25 |
7.77 |
9.52 |
10.93 |
Long-Term Debt to EBITDA |
|
11.08 |
11.14 |
12.01 |
8.94 |
7.40 |
6.21 |
5.38 |
6.52 |
8.07 |
9.91 |
11.30 |
Debt to NOPAT |
|
36.05 |
35.81 |
44.15 |
20.01 |
13.83 |
10.39 |
8.38 |
11.57 |
17.52 |
29.31 |
45.25 |
Net Debt to NOPAT |
|
34.93 |
34.80 |
43.01 |
19.39 |
13.43 |
9.91 |
8.06 |
11.09 |
16.87 |
28.13 |
43.76 |
Long-Term Debt to NOPAT |
|
34.48 |
34.62 |
42.67 |
19.51 |
13.62 |
10.39 |
8.38 |
11.57 |
17.52 |
29.31 |
45.25 |
Noncontrolling Interest Sharing Ratio |
|
1.18% |
1.25% |
1.31% |
1.03% |
1.06% |
1.10% |
1.19% |
1.13% |
1.20% |
1.18% |
1.27% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-127 |
-33 |
37 |
151 |
197 |
179 |
235 |
222 |
211 |
164 |
140 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-1.98 |
2.57 |
0.00 |
0.00 |
12.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
1.67 |
1.79 |
0.00 |
0.00 |
1.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
1.67 |
1.79 |
0.00 |
0.00 |
1.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.12 |
0.12 |
0.12 |
0.12 |
0.13 |
0.13 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
Fixed Asset Turnover |
|
0.12 |
0.06 |
0.12 |
0.06 |
0.13 |
0.07 |
0.14 |
0.14 |
0.12 |
0.12 |
0.12 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,193 |
2,159 |
2,161 |
2,124 |
2,065 |
2,007 |
1,951 |
1,908 |
1,880 |
1,851 |
1,820 |
Invested Capital Turnover |
|
0.13 |
0.13 |
0.12 |
0.12 |
0.13 |
0.13 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
Increase / (Decrease) in Invested Capital |
|
162 |
31 |
-41 |
-98 |
-128 |
-152 |
-210 |
-217 |
-185 |
-157 |
-132 |
Enterprise Value (EV) |
|
2,634 |
2,672 |
2,737 |
2,346 |
2,367 |
2,242 |
2,420 |
2,518 |
2,476 |
2,419 |
2,266 |
Market Capitalization |
|
1,013 |
1,048 |
1,107 |
785 |
842 |
816 |
1,014 |
1,118 |
1,061 |
1,007 |
842 |
Book Value per Share |
|
$20.34 |
$19.10 |
$19.03 |
$20.01 |
$19.27 |
$19.94 |
$19.13 |
$17.60 |
$16.15 |
$14.92 |
$13.76 |
Tangible Book Value per Share |
|
$34.01 |
$33.68 |
$34.47 |
$35.08 |
$35.28 |
$36.86 |
$37.04 |
$36.66 |
$36.17 |
$35.84 |
$35.79 |
Total Capital |
|
2,193 |
2,159 |
2,161 |
2,124 |
2,065 |
2,007 |
1,951 |
1,908 |
1,880 |
1,851 |
1,820 |
Total Debt |
|
1,667 |
1,665 |
1,667 |
1,605 |
1,565 |
1,489 |
1,454 |
1,455 |
1,464 |
1,465 |
1,467 |
Total Long-Term Debt |
|
1,595 |
1,610 |
1,611 |
1,565 |
1,542 |
1,489 |
1,454 |
1,455 |
1,464 |
1,465 |
1,467 |
Net Debt |
|
1,616 |
1,618 |
1,624 |
1,556 |
1,520 |
1,421 |
1,400 |
1,394 |
1,410 |
1,406 |
1,419 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
32 |
1.37 |
0.83 |
20 |
50 |
0.20 |
15 |
14 |
53 |
14 |
15 |
Net Nonoperating Obligations (NNO) |
|
1,667 |
1,665 |
1,667 |
1,605 |
1,565 |
1,489 |
1,454 |
1,455 |
1,464 |
1,465 |
1,467 |
Total Depreciation and Amortization (D&A) |
|
23 |
23 |
24 |
24 |
24 |
24 |
24 |
25 |
24 |
24 |
24 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.14 |
($0.15) |
($0.15) |
$1.31 |
$0.72 |
$1.02 |
$0.41 |
($0.35) |
($1.04) |
($0.27) |
($0.28) |
Adjusted Weighted Average Basic Shares Outstanding |
|
25.61M |
25.60M |
25.67M |
25.67M |
25.65M |
25.72M |
25.54M |
25.40M |
25.52M |
25.45M |
25.38M |
Adjusted Diluted Earnings per Share |
|
$0.14 |
($0.15) |
($0.15) |
$1.28 |
$0.71 |
$1.00 |
$0.40 |
($0.35) |
($1.01) |
($0.27) |
($0.28) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
25.61M |
25.60M |
25.67M |
26.30M |
26.25M |
26.35M |
26.31M |
25.40M |
26.25M |
25.45M |
25.38M |
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 |
|
25.55M |
25.66M |
25.67M |
25.67M |
25.77M |
25.67M |
25.40M |
25.40M |
25.47M |
25.28M |
25.36M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
15 |
-2.53 |
-3.13 |
7.26 |
31 |
-3.58 |
4.76 |
3.91 |
15 |
5.20 |
5.53 |
Normalized NOPAT Margin |
|
18.04% |
-4.82% |
-5.69% |
10.39% |
30.65% |
-6.72% |
7.41% |
6.09% |
19.56% |
8.22% |
8.76% |
Pre Tax Income Margin |
|
43.74% |
-8.44% |
-8.25% |
76.55% |
68.59% |
50.39% |
39.67% |
8.70% |
32.87% |
11.74% |
12.51% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
-0.22 |
-0.31 |
0.00 |
0.00 |
1.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
-0.15 |
-0.22 |
0.00 |
0.00 |
1.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
-0.22 |
-0.31 |
0.00 |
0.00 |
1.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
-0.15 |
-0.22 |
0.00 |
0.00 |
1.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-437.40% |
-487.43% |
-913.23% |
146.44% |
100.83% |
61.91% |
52.89% |
103.52% |
4,425.85% |
-157.08% |
-103.90% |
Augmented Payout Ratio |
|
-557.16% |
-487.43% |
-1,041.69% |
146.44% |
100.83% |
61.91% |
69.20% |
134.81% |
5,734.02% |
-157.08% |
-119.24% |
Key Financial Trends
NexPoint Residential Trust (NYSE: NXRT) has experienced a notable fluctuation in financial performance across the last four years through Q2 2025. Here are the key takeaways for retail investors considering the company's recent results and financial trends:
- Consistent positive non-interest income: NexPoint maintains strong non-interest income streams, with quarterly values around $60-70 million in recent quarters, showing a stable revenue base beyond interest income.
- Strong depreciation management: Depreciation expenses have been steady around $23-25 million quarterly, reflecting controlled capital asset usage and expense recognition.
- Solid asset base: Total assets remain robust above $1.8 billion recently, supported by substantial premises and equipment values north of $2 billion, reflecting a sizable investment portfolio.
- Common equity shows resilience: Despite some earnings volatility, common equity has hovered near $350-$490 million, providing a reasonable capitalization buffer.
- Stable operating cash flow: Net cash from continuing operating activities has remained positive and strong, often exceeding $19 million quarterly, which supports ongoing operational liquidity.
- Volatility in net income and EPS: NexPoint's consolidated net income swung from positive to negative with Q2 2025 showing a loss of approximately $7 million and an EPS of -$0.28, highlighting earnings volatility likely influenced by one-off or adjustment items.
- Negative net interest income reported recently: Net interest income has been zero or negative in recent quarters, indicating challenges or shifts in traditional interest-based revenue.
- Intangible assets show large negative balances: Intangible assets stand with sizable negative values around -$450 to -$550 million, which may impact equity volatility.
- Substantial depreciation expense: While consistent, depreciation represents a significant non-cash charge, which investors should monitor in relation to asset health and reinvestment.
- Large long-term debt: Long-term debt remains high at approximately $1.4-$1.6 billion, implying considerable leverage and interest obligations.
- Declining net income trend: The company moved from solid positive net income in earlier years (e.g. $38 million Q4 2022) to negative net income in recent quarters, suggesting operational or market pressures.
- Significant other adjustments impacting net income: Frequent large negative adjustments (sometimes exceeding $10 million per quarter) have materially impaired net earnings.
- High interest expenses in earlier periods: Interest expense was substantial historically (e.g., over $30 million in Q4 2023) and remained significant, affecting profitability.
- Negative consolidated net income in Q2 2025: The latest quarter ended with a consolidated net loss of about $7 million, contrasting against positive operating cash flows, signaling non-cash or non-operating pressures.
- Decrease in cash and equivalents: Q2 2025 cash and due from banks fell to approximately $13.6 million from higher prior quarters, indicating possible liquidity constraints or capital deployment.
Summary: NexPoint Residential Trust has built a strong asset and equity base with stable non-interest income and operating cash flow, which is positive for ongoing operations. However, the company is facing earnings volatility with negative net income recently, driven in part by substantial other adjustments and possibly reduced net interest income. Leverage remains high, and careful attention to debt servicing and income consistency is warranted. Retail investors should weigh the stable cash flow and asset strength against the recent income losses and earnings uncertainty when considering NXRT as an investment.
10/14/25 01:49 AM ETAI Generated. May Contain Errors.