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) shows significant fluctuations in financial performance over the past several quarters, as seen in the income statements, cash flow statements, and balance sheet data.
Positive Highlights:
- Consistent growth in Total Non-Interest Income, maintaining around $60-$67 million range per quarter, supporting stable revenue generation outside of interest income.
- Depreciation Expense remains stable near $23-$25 million per quarter, showing controlled fixed asset amortization and predictable non-cash expenses.
- Strong cash flow from operating activities, with quarterly net cash from continuing operating activities ranging roughly between $14 million to $28 million, indicating operational strength.
- The company has been able to maintain sizable cash and restricted cash balances, with cash equivalents typically above $13 million and restricted cash around $30-$43 million, providing liquidity.
- Reduction in total liabilities from mid-2023 to mid-2025, from about $1.66 billion in Q3 2023 down to about $1.50 billion in Q2 2025, indicating some deleveraging.
- Total equity and noncontrolling interests have remained fairly stable near the $340-$510 million range over the period, showing a solid equity base.
Neutral Observations:
- Net Interest Income is consistently reported as $0 for recent quarters; this may reflect a structural feature of the company or reclassification of interest-related components.
- Weighted average shares outstanding remain relatively stable in the 25-26 million range, showing no significant dilution or share repurchases impacting EPS trends significantly.
- Provision for Loan Losses is relatively modest relative to assets and fluctuates quarterly, reflecting ongoing credit risk management.
Negative Concerns:
- Recent quarters (Q1 and Q2 2025) show consolidated net losses, with Q2 2025 losing approximately $7.1 million, compared to profitability seen in prior years — this is a concerning trend for earnings quality.
- Other adjustments to consolidated net income have been negative and sizable consistently, contributing to net losses despite positive operating income, signaling significant non-operating charges or one-time expenses.
- The company has been paying out substantial dividends ($11-$14 million per quarter), which reduces cash reserves while earnings are negative, raising questions about dividend sustainability.
- Purchase of investment securities has increased, leading to negative cash flows from investing activities in recent quarters, suggesting higher capital spending or investments that may pressure liquidity.
- Long-term debt remains high, approximately $1.47 billion as of Q2 2025, which represents a substantial leverage load that may affect financial flexibility.
Overall, NexPoint Residential Trust exhibits strong cash flow generation and stable income components outside of interest, along with healthy liquidity. However, recent net losses due to negative non-operating adjustments and high dividend payments amid reduced profitability require close monitoring for sustainable growth and financial health. The balance sheet shows controlled leverage but with significant long-term debt exposure.
08/09/25 05:16 AMAI Generated. May Contain Errors.