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 shown mixed financial performance over the past four years with notable fluctuations in income, expenses, and asset values.
Positive trends and takeaways:
- Despite volatility in consolidated net income, the company consistently generates significant non-interest income, reaching over $60 million in recent quarters.
- Depreciation expense remains stable around $23-$25 million per quarter, reflecting consistent investment in premises and equipment.
- The company maintains strong asset levels above $1.8 billion with substantial premises and equipment net values over $2.1 billion in recent quarters.
- Operating cash flows have generally been positive, with recent quarters showing $19 million to $28 million generated from continuing operating activities.
- Total common equity has been stable above $340 million in the most recent quarters, indicating a solid equity base.
Neutral factors:
- Interest income and expense from traditional lending activities is effectively zero, consistent with the business model focused on other revenue streams.
- Stock shares outstanding have remained roughly steady around 25 million, with diluted EPS moving from positive to slightly negative in recent quarters, indicating some earnings pressure.
- Provision for loan losses maintains a moderate level, fluctuating between $0.18 million and $1.2 million, suggesting manageable credit risk.
- Cash and restricted cash combined are substantial, ranging from about $47 million to $50 million, providing liquidity.
Negative trends and risks:
- Consolidated net income has significantly declined, moving from positive $26 million in early 2024 to losses exceeding $7 million in Q2 2025.
- Total non-interest expenses, including occupancy, equipment, and operating costs, have increased recently, reducing profitability.
- Net cash from financing activities has been strongly negative, with large dividend payments ($13 million) and debt repayments impacting cash reserves.
- Accumulated intangible assets are reported as a large negative figure (around -$557 million), which could be a red flag for asset impairment or accounting nuances needing further disclosure.
- The company has substantial long-term debt over $1.4 billion, with a consistently high level of accrued interest payable (~$6.7 million), implying a heavy interest burden.
- EPS has declined, from a solid $1+ in 2023 down to -$0.28 in Q2 2025, reflecting pressure on shareholder returns.
- Net change in cash and equivalents shows a downward trend recently, indicating cash burn, raising concerns over liquidity if this continues.
Overall, NexPoint Residential Trust demonstrates operational stability with steady revenues from non-interest activities and consistent asset investments. However, profitability pressures from rising expenses, net losses in recent quarters, and a heavy debt load could pose challenges. Investors should monitor future earnings reports for sustained income recovery and debt management strategies.
08/29/25 01:40 PM ETAI Generated. May Contain Errors.