Annual Income Statements for Rithm Capital
This table shows Rithm Capital's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Rithm Capital
This table shows Rithm Capital's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
249 |
-39 |
69 |
357 |
194 |
-88 |
262 |
213 |
97 |
263 |
37 |
Consolidated Net Income / (Loss) |
|
154 |
106 |
90 |
387 |
221 |
-67 |
287 |
239 |
124 |
292 |
81 |
Net Income / (Loss) Continuing Operations |
|
154 |
-2,874 |
90 |
874 |
685 |
193 |
212 |
560 |
283 |
1,192 |
22 |
Total Pre-Tax Income |
|
176 |
88 |
73 |
443 |
274 |
-37 |
381 |
290 |
45 |
493 |
57 |
Total Revenue |
|
877 |
-4,246 |
759 |
1,674 |
1,485 |
1,036 |
1,140 |
1,536 |
0.00 |
3,619 |
917 |
Net Interest Income / (Expense) |
|
0.00 |
-225 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Income |
|
0.00 |
-225 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
877 |
-4,020 |
759 |
1,674 |
1,485 |
1,036 |
1,140 |
1,536 |
0.00 |
3,619 |
917 |
Net Realized & Unrealized Capital Gains on Investments |
|
169 |
- |
-66 |
77 |
-114 |
84 |
-45 |
-15 |
- |
- |
207 |
Other Non-Interest Income |
|
254 |
- |
825 |
1,598 |
1,599 |
952 |
1,185 |
1,551 |
- |
- |
710 |
Total Non-Interest Expense |
|
724 |
-1,582 |
661 |
696 |
754 |
839 |
843 |
944 |
208 |
1,844 |
928 |
Salaries and Employee Benefits |
|
291 |
- |
189 |
190 |
186 |
222 |
236 |
270 |
- |
- |
271 |
Other Operating Expenses |
|
433 |
-559 |
472 |
506 |
568 |
616 |
607 |
673 |
208 |
1,216 |
657 |
Nonoperating Income / (Expense), net |
|
23 |
-229 |
-25 |
-48 |
6.89 |
26 |
7.93 |
19 |
413 |
-383 |
9.07 |
Income Tax Expense |
|
22 |
-18 |
-17 |
57 |
53 |
30 |
93 |
52 |
-78 |
201 |
-24 |
Preferred Stock Dividends Declared |
|
22 |
22 |
22 |
22 |
22 |
22 |
22 |
22 |
25 |
27 |
27 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
7.31 |
1.67 |
-1.30 |
6.89 |
4.85 |
-2.02 |
3.45 |
2.96 |
1.84 |
1.74 |
18 |
Basic Earnings per Share |
|
$0.27 |
$0.16 |
$0.14 |
$0.74 |
$0.40 |
($0.17) |
$0.54 |
$0.44 |
$0.20 |
$0.51 |
$0.07 |
Weighted Average Basic Shares Outstanding |
|
467.97M |
468.84M |
478.17M |
483.09M |
483.21M |
481.93M |
483.34M |
486.72M |
491.36M |
495.48M |
524.10M |
Diluted Earnings per Share |
|
$260.00 |
($259.56) |
$0.14 |
$0.74 |
$0.40 |
($0.18) |
$0.54 |
$0.43 |
$0.20 |
$0.50 |
$0.07 |
Weighted Average Diluted Shares Outstanding |
|
476.80M |
481.64M |
482.85M |
483.38M |
484.35M |
483.72M |
485.93M |
490.98M |
496.80M |
499.60M |
530.60M |
Weighted Average Basic & Diluted Shares Outstanding |
|
473.72M |
473.73M |
483.02M |
483.32M |
483.21M |
483.23M |
483.48M |
489.73M |
519.73M |
520.66M |
530.12M |
Cash Dividends to Common per Share |
|
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
Annual Cash Flow Statements for Rithm Capital
This table details how cash moves in and out of Rithm Capital's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
102 |
-842 |
-4,534 |
-31 |
276 |
390 |
456 |
68 |
68 |
221 |
Net Cash From Operating Activities |
|
306 |
561 |
-900 |
-1,229 |
-1,598 |
1,874 |
3,435 |
5,753 |
694 |
-2,185 |
Net Cash From Continuing Operating Activities |
|
306 |
-390 |
-5,426 |
-1,229 |
-1,598 |
1,874 |
3,435 |
5,753 |
694 |
-2,185 |
Net Income / (Loss) Continuing Operations |
|
282 |
744 |
0.00 |
1,005 |
606 |
-1,358 |
806 |
983 |
631 |
941 |
Consolidated Net Income / (Loss) |
|
282 |
744 |
- |
1,005 |
606 |
-1,358 |
806 |
983 |
631 |
941 |
Provision For Loan Losses |
|
19 |
88 |
86 |
91 |
36 |
124 |
-48 |
15 |
-0.48 |
-0.32 |
Amortization Expense |
|
-525 |
-748 |
-1,031 |
-702 |
-379 |
-152 |
-46 |
-81 |
-106 |
-88 |
Non-Cash Adjustments to Reconcile Net Income |
|
218 |
-963 |
-4,706 |
-2,071 |
-1,954 |
2,997 |
1,911 |
4,619 |
477 |
-2,670 |
Changes in Operating Assets and Liabilities, net |
|
313 |
489 |
226 |
449 |
93 |
262 |
812 |
216 |
-307 |
-369 |
Net Cash From Investing Activities |
|
-233 |
-183 |
-1,778 |
-5,171 |
-10,973 |
8,628 |
2,184 |
133 |
217 |
-2,425 |
Net Cash From Continuing Investing Activities |
|
-233 |
-183 |
-1,778 |
-5,171 |
-10,973 |
8,628 |
2,184 |
133 |
217 |
-2,425 |
Purchase of Investment Securities |
|
-6,067 |
-10,413 |
-14,575 |
-14,930 |
-3,692 |
-540 |
-1,173 |
-30 |
-7,316 |
-16,956 |
Sale and/or Maturity of Investments |
|
21,852 |
24,686 |
24,207 |
11,310 |
29,888 |
33,521 |
12,131 |
87 |
4,741 |
17,643 |
Other Investing Activities, net |
|
-16,019 |
-14,456 |
-11,409 |
-1,427 |
-37,145 |
-24,312 |
-7,383 |
493 |
2,898 |
-3,112 |
Net Cash From Financing Activities |
|
29 |
-269 |
2,670 |
6,369 |
12,847 |
-10,112 |
-5,162 |
-5,818 |
-843 |
4,831 |
Net Cash From Continuing Financing Activities |
|
29 |
-269 |
2,670 |
6,369 |
12,847 |
-10,112 |
-5,162 |
-5,818 |
-843 |
4,831 |
Net Change in Deposits |
|
4.56 |
-1.02 |
2.38 |
1,733 |
-202 |
-76 |
249 |
1,460 |
-863 |
-611 |
Issuance of Debt |
|
15,661 |
40,735 |
65,820 |
109,434 |
253,023 |
187,199 |
203,338 |
138,243 |
98,540 |
146,303 |
Issuance of Common Equity |
|
882 |
280 |
835 |
983 |
752 |
391 |
963 |
0.00 |
0.00 |
410 |
Repayment of Debt |
|
-16,085 |
-40,710 |
-63,261 |
-103,107 |
-240,261 |
-197,100 |
-209,175 |
-144,918 |
-97,924 |
-140,652 |
Repurchase of Common Equity |
|
- |
- |
- |
0.00 |
0.00 |
-7.46 |
0.00 |
-5.23 |
0.00 |
0.00 |
Payment of Dividends |
|
-385 |
-531 |
-654 |
-726 |
-872 |
-423 |
-517 |
-585 |
-588 |
-617 |
Other Financing Activities, Net |
|
-49 |
-42 |
-73 |
-1,948 |
-18 |
-96 |
-21 |
-13 |
-7.36 |
-1.33 |
Cash Interest Paid |
|
244 |
350 |
442 |
565 |
902 |
512 |
579 |
825 |
1,484 |
1,741 |
Cash Income Taxes Paid |
|
0.54 |
1.11 |
5.02 |
5.01 |
1.48 |
3.63 |
24 |
4.01 |
6.52 |
12 |
Quarterly Cash Flow Statements for Rithm Capital
This table details how cash moves in and out of Rithm Capital's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
4.77 |
-353 |
186 |
-118 |
-105 |
104 |
-139 |
3.72 |
442 |
-86 |
173 |
Net Cash From Operating Activities |
|
1,377 |
-979 |
1,248 |
-17 |
509 |
-1,047 |
-1,315 |
115 |
768 |
-1,753 |
1,421 |
Net Cash From Continuing Operating Activities |
|
1,377 |
-979 |
1,248 |
-17 |
509 |
-1,047 |
-1,315 |
115 |
768 |
-1,753 |
1,421 |
Net Income / (Loss) Continuing Operations |
|
154 |
106 |
90 |
387 |
221 |
-67 |
287 |
239 |
124 |
292 |
81 |
Consolidated Net Income / (Loss) |
|
154 |
106 |
90 |
387 |
221 |
-67 |
287 |
239 |
124 |
292 |
81 |
Provision For Loan Losses |
|
6.74 |
0.69 |
-2.80 |
5.81 |
3.45 |
-6.93 |
0.46 |
0.81 |
-4.78 |
3.19 |
-2.04 |
Amortization Expense |
|
-10 |
-36 |
-13 |
-17 |
-45 |
-32 |
-21 |
-24 |
-17 |
-25 |
-12 |
Non-Cash Adjustments to Reconcile Net Income |
|
1,145 |
-738 |
855 |
-549 |
213 |
-43 |
-1,579 |
-349 |
837 |
-1,578 |
1,225 |
Changes in Operating Assets and Liabilities, net |
|
82 |
-312 |
319 |
157 |
116 |
-898 |
-2.18 |
248 |
-170 |
-445 |
129 |
Net Cash From Investing Activities |
|
-1,320 |
988 |
-602 |
-250 |
-639 |
1,708 |
-4,050 |
2,639 |
-676 |
-338 |
-1,304 |
Net Cash From Continuing Investing Activities |
|
-1,320 |
988 |
-602 |
-250 |
-639 |
1,708 |
-4,050 |
2,639 |
-676 |
-338 |
-1,304 |
Purchase of Investment Securities |
|
-744 |
715 |
-3,124 |
-1,220 |
-1,589 |
-1,383 |
-6,209 |
-1,340 |
-7,139 |
-2,269 |
-2,286 |
Sale and/or Maturity of Investments |
|
7,983 |
-9,432 |
2,156 |
621 |
1,028 |
936 |
910 |
6,016 |
172 |
10,544 |
1,166 |
Other Investing Activities, net |
|
-8,517 |
9,724 |
370 |
345 |
-78 |
2,261 |
1,312 |
-2,101 |
6,693 |
-9,015 |
-184 |
Net Cash From Financing Activities |
|
-52 |
-362 |
-460 |
149 |
25 |
-557 |
5,226 |
-2,750 |
350 |
2,005 |
56 |
Net Cash From Continuing Financing Activities |
|
-52 |
-362 |
-460 |
149 |
25 |
-557 |
5,226 |
-2,750 |
350 |
2,005 |
56 |
Net Change in Deposits |
|
195 |
452 |
-388 |
-24 |
-265 |
-186 |
-347 |
-156 |
187 |
-296 |
266 |
Issuance of Debt |
|
34,250 |
28,132 |
21,606 |
25,771 |
17,930 |
33,234 |
36,329 |
36,583 |
41,167 |
32,225 |
34,589 |
Issuance of Common Equity |
|
- |
- |
- |
- |
- |
- |
- |
- |
340 |
0.51 |
337 |
Repayment of Debt |
|
-34,345 |
-28,794 |
-21,530 |
-25,438 |
-17,496 |
-33,461 |
-30,602 |
-39,095 |
-41,199 |
-29,756 |
-34,957 |
Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-50 |
Payment of Dividends |
|
-145 |
-147 |
-146 |
-150 |
-149 |
-143 |
-147 |
-152 |
-152 |
-166 |
-161 |
Other Financing Activities, Net |
|
-7.59 |
-4.43 |
-2.10 |
-9.64 |
4.66 |
-0.28 |
-8.30 |
2.47 |
7.08 |
-2.58 |
31 |
Cash Interest Paid |
|
189 |
356 |
314 |
366 |
296 |
508 |
466 |
372 |
526 |
377 |
455 |
Cash Income Taxes Paid |
|
0.12 |
2.26 |
0.40 |
1.40 |
- |
4.73 |
1.26 |
1.70 |
6.62 |
2.61 |
3.37 |
Annual Balance Sheets for Rithm Capital
This table presents Rithm Capital's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
15,193 |
18,400 |
22,214 |
31,691 |
44,863 |
33,252 |
39,742 |
34,587 |
39,717 |
46,049 |
Cash and Due from Banks |
|
250 |
291 |
296 |
251 |
529 |
945 |
1,333 |
1,337 |
1,287 |
1,459 |
Restricted Cash |
|
95 |
163 |
150 |
164 |
162 |
136 |
196 |
293 |
410 |
459 |
Trading Account Securities |
|
2,502 |
5,074 |
8,071 |
11,637 |
19,478 |
14,245 |
9,397 |
0.00 |
10,327 |
9,736 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
1,072 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans Held for Sale |
|
777 |
697 |
1,726 |
3,741 |
6,043 |
5,216 |
11,348 |
3,398 |
2,541 |
4,374 |
Premises and Equipment, Net |
|
- |
- |
- |
- |
- |
- |
- |
971 |
1,002 |
1,028 |
Mortgage Servicing Rights |
|
2,129 |
2,444 |
3,772 |
1,183 |
6,399 |
7,808 |
9,723 |
12,276 |
10,189 |
13,067 |
Other Assets |
|
9,441 |
9,731 |
8,199 |
13,643 |
12,253 |
4,903 |
7,746 |
16,333 |
13,993 |
16,076 |
Total Liabilities & Shareholders' Equity |
|
15,193 |
18,400 |
22,214 |
31,691 |
44,863 |
33,252 |
39,742 |
34,587 |
39,717 |
46,049 |
Total Liabilities |
|
12,206 |
14,931 |
17,417 |
25,603 |
37,627 |
27,822 |
33,073 |
27,576 |
32,616 |
38,163 |
Other Short-Term Payables |
|
164 |
321 |
393 |
797 |
813 |
627 |
1,487 |
- |
2,202 |
2,784 |
Long-Term Debt |
|
7,250 |
7,991 |
7,084 |
7,102 |
7,892 |
9,638 |
31,568 |
25,229 |
28,587 |
35,379 |
Other Long-Term Liabilities |
|
749 |
1,429 |
1,278 |
2,150 |
1,006 |
9.60 |
18 |
2,347 |
1,827 |
0.00 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,987 |
3,468 |
4,796 |
6,088 |
7,236 |
5,430 |
6,669 |
7,010 |
7,101 |
7,886 |
Total Preferred & Common Equity |
|
2,796 |
3,260 |
4,690 |
5,998 |
7,158 |
5,321 |
6,604 |
6,943 |
7,007 |
7,795 |
Preferred Stock |
|
- |
- |
- |
0.00 |
423 |
813 |
1,262 |
1,257 |
1,257 |
1,257 |
Total Common Equity |
|
2,796 |
3,260 |
4,690 |
5,998 |
6,734 |
4,508 |
5,342 |
5,686 |
5,750 |
6,538 |
Common Stock |
|
2,643 |
2,923 |
3,766 |
4,750 |
5,502 |
5,551 |
6,064 |
6,067 |
6,079 |
6,534 |
Retained Earnings |
|
149 |
211 |
559 |
831 |
550 |
-1,109 |
-813 |
-419 |
-373 |
-47 |
Accumulated Other Comprehensive Income / (Loss) |
|
3.94 |
126 |
364 |
417 |
682 |
66 |
90 |
38 |
44 |
51 |
Noncontrolling Interest |
|
191 |
208 |
106 |
91 |
79 |
109 |
65 |
67 |
94 |
91 |
Quarterly Balance Sheets for Rithm Capital
This table presents Rithm Capital's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
35,335 |
31,819 |
33,858 |
34,746 |
47,936 |
42,019 |
42,276 |
45,330 |
Cash and Due from Banks |
|
1,420 |
1,435 |
1,369 |
1,217 |
1,136 |
1,239 |
1,640 |
1,494 |
Restricted Cash |
|
530 |
366 |
320 |
368 |
422 |
323 |
364 |
597 |
Trading Account Securities |
|
9,437 |
8,988 |
- |
- |
3,041 |
9,325 |
10,135 |
11,049 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans Held for Sale |
|
4,037 |
2,841 |
3,093 |
2,819 |
3,766 |
3,911 |
3,186 |
3,156 |
Premises and Equipment, Net |
|
- |
969 |
965 |
992 |
1,007 |
1,025 |
1,041 |
1,012 |
Mortgage Servicing Rights |
|
11,979 |
12,023 |
11,924 |
10,138 |
12,961 |
14,017 |
11,711 |
12,920 |
Other Assets |
|
7,932 |
5,198 |
16,187 |
19,210 |
25,641 |
12,205 |
14,257 |
15,188 |
Total Liabilities & Shareholders' Equity |
|
35,335 |
31,819 |
33,858 |
34,746 |
47,936 |
42,019 |
42,276 |
45,330 |
Total Liabilities |
|
28,273 |
24,864 |
26,663 |
27,478 |
40,692 |
34,598 |
34,525 |
37,189 |
Long-Term Debt |
|
25,751 |
23,225 |
24,914 |
25,560 |
34,408 |
31,815 |
32,017 |
34,688 |
Other Long-Term Liabilities |
|
499 |
1,639 |
1,749 |
0.00 |
6,284 |
2,784 |
0.00 |
2,500 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
- |
256 |
Total Equity & Noncontrolling Interests |
|
7,062 |
6,955 |
7,195 |
7,268 |
7,243 |
7,421 |
7,751 |
7,885 |
Total Preferred & Common Equity |
|
6,991 |
6,894 |
7,134 |
7,208 |
7,150 |
7,327 |
7,657 |
7,776 |
Preferred Stock |
|
1,259 |
1,257 |
1,257 |
1,257 |
1,257 |
1,257 |
1,257 |
1,207 |
Total Common Equity |
|
5,732 |
5,637 |
5,877 |
5,951 |
5,892 |
6,069 |
6,399 |
6,569 |
Common Stock |
|
6,065 |
6,067 |
6,073 |
6,076 |
6,080 |
6,168 |
6,519 |
6,641 |
Retained Earnings |
|
-382 |
-471 |
-236 |
-164 |
-232 |
-143 |
-178 |
-130 |
Accumulated Other Comprehensive Income / (Loss) |
|
48 |
41 |
40 |
39 |
45 |
45 |
58 |
58 |
Noncontrolling Interest |
|
71 |
60 |
60 |
60 |
94 |
94 |
95 |
109 |
Annual Metrics And Ratios for Rithm Capital
This table displays calculated financial ratios and metrics derived from Rithm Capital's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-31.80% |
74.34% |
69.49% |
33.75% |
155.23% |
-83.52% |
453.91% |
-100.00% |
0.00% |
27.09% |
EBITDA Growth |
|
-236.31% |
50.36% |
219.47% |
2.75% |
1,526.03% |
-124.81% |
246.19% |
-211.91% |
285.48% |
24.85% |
EBIT Growth |
|
-41.75% |
129.48% |
90.19% |
-27.51% |
238.41% |
-116.34% |
302.70% |
-198.09% |
312.71% |
22.59% |
NOPAT Growth |
|
-36.24% |
106.72% |
74.12% |
-8.87% |
-49.44% |
-300.76% |
185.55% |
39.93% |
-40.85% |
34.97% |
Net Income Growth |
|
-36.24% |
106.72% |
74.12% |
-1.00% |
-39.68% |
-324.07% |
159.34% |
22.06% |
-35.86% |
49.28% |
EPS Growth |
|
-47.83% |
60.61% |
48.58% |
-10.79% |
-52.31% |
-362.69% |
142.90% |
19.21% |
-38.89% |
51.82% |
Operating Cash Flow Growth |
|
278.14% |
82.97% |
-260.44% |
-36.61% |
-30.04% |
217.23% |
83.32% |
67.49% |
-87.94% |
-415.05% |
Free Cash Flow Firm Growth |
|
-230.37% |
70.65% |
-61.04% |
-152.80% |
-90.09% |
168.61% |
-150.78% |
247.77% |
-139.10% |
-139.91% |
Invested Capital Growth |
|
80.57% |
16.60% |
23.38% |
39.93% |
49.75% |
-24.23% |
17.24% |
-15.69% |
10.70% |
21.23% |
Revenue Q/Q Growth |
|
7.24% |
18.57% |
4.89% |
13.73% |
164.98% |
-84.97% |
50.64% |
-100.00% |
12.26% |
160.31% |
EBITDA Q/Q Growth |
|
-353.67% |
86.82% |
185.87% |
-73.64% |
1,028.68% |
-119.34% |
289.88% |
-200.43% |
37.17% |
593.53% |
EBIT Q/Q Growth |
|
16.67% |
40.66% |
7.66% |
-35.88% |
1,346.96% |
-113.77% |
225.44% |
-187.75% |
34.15% |
736.45% |
NOPAT Q/Q Growth |
|
20.59% |
32.52% |
6.10% |
-28.66% |
21.61% |
-3,560.94% |
11.62% |
44.09% |
-36.24% |
332.32% |
Net Income Q/Q Growth |
|
20.59% |
32.52% |
6.10% |
-22.49% |
57.63% |
-10.49% |
12.00% |
-7.70% |
-21.52% |
61.65% |
EPS Q/Q Growth |
|
38.95% |
33.33% |
8.25% |
-26.44% |
71.79% |
-10.69% |
9.42% |
-99.31% |
100.43% |
68.69% |
Operating Cash Flow Q/Q Growth |
|
-36.38% |
37.79% |
-59.29% |
-243.65% |
53.94% |
-28.04% |
591.63% |
-46.99% |
-8.89% |
-47.77% |
Free Cash Flow Firm Q/Q Growth |
|
4.40% |
-5.41% |
-9.57% |
-11.46% |
-41.08% |
19.00% |
49.03% |
-10.66% |
-371.29% |
0.78% |
Invested Capital Q/Q Growth |
|
1.67% |
2.90% |
3.94% |
4.19% |
13.94% |
9.34% |
-4.42% |
-1.75% |
8.71% |
8.79% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-65.45% |
-18.64% |
13.14% |
10.09% |
64.30% |
-96.78% |
25.54% |
0.00% |
38.31% |
37.63% |
EBIT Margin |
|
69.69% |
91.73% |
102.93% |
55.79% |
73.97% |
-73.33% |
26.84% |
0.00% |
40.46% |
39.03% |
Profit (Net Income) Margin |
|
72.52% |
85.99% |
88.34% |
65.39% |
15.45% |
-210.10% |
22.51% |
0.00% |
12.73% |
14.95% |
Tax Burden Percent |
|
104.06% |
93.74% |
85.82% |
107.89% |
93.55% |
101.26% |
83.58% |
77.87% |
83.77% |
77.89% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
108.64% |
22.33% |
282.93% |
100.34% |
-134.02% |
37.56% |
49.20% |
Effective Tax Rate |
|
-4.06% |
6.26% |
14.18% |
-7.89% |
6.45% |
0.00% |
16.42% |
22.13% |
16.23% |
22.11% |
Return on Invested Capital (ROIC) |
|
2.54% |
3.77% |
5.46% |
3.75% |
1.30% |
-2.48% |
2.27% |
0.00% |
1.96% |
2.27% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.54% |
3.77% |
5.46% |
4.17% |
1.78% |
-3.81% |
2.28% |
0.00% |
1.83% |
2.41% |
Return on Net Nonoperating Assets (RNNOA) |
|
9.12% |
14.29% |
19.10% |
14.71% |
7.79% |
-18.96% |
11.05% |
0.00% |
6.98% |
10.29% |
Return on Equity (ROE) |
|
11.66% |
18.06% |
24.55% |
18.46% |
9.10% |
-21.44% |
13.32% |
14.38% |
8.94% |
12.56% |
Cash Return on Invested Capital (CROIC) |
|
-54.89% |
-11.56% |
-15.48% |
-29.53% |
-38.54% |
25.09% |
-13.60% |
20.21% |
-8.20% |
-16.92% |
Operating Return on Assets (OROA) |
|
2.33% |
3.70% |
5.82% |
3.18% |
7.58% |
-1.21% |
2.63% |
0.00% |
5.39% |
5.73% |
Return on Assets (ROA) |
|
2.42% |
3.47% |
5.00% |
3.73% |
1.58% |
-3.48% |
2.21% |
0.00% |
1.70% |
2.20% |
Return on Common Equity (ROCE) |
|
10.59% |
16.94% |
23.62% |
18.12% |
8.69% |
-19.03% |
10.84% |
11.59% |
7.24% |
10.30% |
Return on Equity Simple (ROE_SIMPLE) |
|
10.08% |
17.87% |
21.63% |
16.75% |
8.47% |
-25.52% |
12.20% |
14.16% |
9.00% |
12.08% |
Net Operating Profit after Tax (NOPAT) |
|
282 |
583 |
1,015 |
925 |
467 |
-939 |
803 |
1,123 |
664 |
897 |
NOPAT Margin |
|
72.52% |
85.99% |
88.34% |
60.19% |
11.92% |
-145.24% |
22.43% |
0.00% |
13.41% |
14.25% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-0.42% |
-0.47% |
1.33% |
-0.01% |
0.49% |
0.13% |
-0.14% |
SG&A Expenses to Revenue |
|
4.12% |
6.23% |
7.08% |
6.18% |
9.62% |
88.46% |
32.40% |
0.00% |
15.89% |
18.02% |
Operating Expenses to Revenue |
|
30.31% |
8.27% |
-2.93% |
44.21% |
25.12% |
173.33% |
73.16% |
0.00% |
59.54% |
60.97% |
Earnings before Interest and Taxes (EBIT) |
|
271 |
622 |
1,182 |
857 |
2,900 |
-474 |
961 |
-942 |
2,004 |
2,457 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-254 |
-126 |
151 |
155 |
2,521 |
-625 |
914 |
-1,023 |
1,898 |
2,369 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.40 |
0.56 |
0.61 |
0.47 |
0.66 |
0.65 |
0.72 |
0.56 |
0.82 |
0.86 |
Price to Tangible Book Value (P/TBV) |
|
0.40 |
0.56 |
0.61 |
0.47 |
0.66 |
0.65 |
0.72 |
0.56 |
0.82 |
0.86 |
Price to Revenue (P/Rev) |
|
2.90 |
2.68 |
2.48 |
1.84 |
1.13 |
4.50 |
1.07 |
0.00 |
0.95 |
0.89 |
Price to Earnings (P/E) |
|
4.20 |
3.60 |
2.97 |
2.93 |
4.03 |
0.00 |
5.42 |
3.67 |
8.85 |
6.74 |
Dividend Yield |
|
35.75% |
25.41% |
21.39% |
24.10% |
18.76% |
7.15% |
10.99% |
14.93% |
10.26% |
9.23% |
Earnings Yield |
|
23.81% |
27.78% |
33.66% |
34.18% |
24.83% |
0.00% |
18.46% |
27.26% |
11.31% |
14.84% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.86 |
0.89 |
0.89 |
0.88 |
0.93 |
0.92 |
0.92 |
0.87 |
0.92 |
0.93 |
Enterprise Value to Revenue (EV/Rev) |
|
31.56 |
21.77 |
15.89 |
16.37 |
10.21 |
46.33 |
9.83 |
0.00 |
6.65 |
6.42 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
120.95 |
162.22 |
15.88 |
0.00 |
38.49 |
0.00 |
17.36 |
17.07 |
Enterprise Value to EBIT (EV/EBIT) |
|
45.28 |
23.73 |
15.44 |
29.35 |
13.81 |
0.00 |
36.63 |
0.00 |
16.44 |
16.46 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
43.52 |
25.32 |
17.99 |
27.20 |
85.67 |
0.00 |
43.83 |
25.01 |
49.59 |
45.09 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
40.02 |
26.30 |
0.00 |
0.00 |
0.00 |
15.98 |
10.25 |
4.88 |
47.51 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.15 |
0.00 |
3.95 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
3.78 |
3.80 |
3.28 |
3.72 |
4.95 |
5.01 |
4.73 |
3.60 |
4.03 |
4.49 |
Long-Term Debt to Equity |
|
2.43 |
2.30 |
1.48 |
1.17 |
1.09 |
1.78 |
4.73 |
3.60 |
4.03 |
4.49 |
Financial Leverage |
|
3.59 |
3.79 |
3.50 |
3.53 |
4.39 |
4.97 |
4.86 |
4.15 |
3.81 |
4.27 |
Leverage Ratio |
|
4.81 |
5.20 |
4.91 |
4.95 |
5.75 |
6.17 |
6.03 |
5.43 |
5.27 |
5.72 |
Compound Leverage Factor |
|
4.81 |
5.20 |
4.91 |
5.38 |
1.28 |
17.45 |
6.05 |
-7.28 |
1.98 |
2.82 |
Debt to Total Capital |
|
79.08% |
79.17% |
76.65% |
78.82% |
83.19% |
83.35% |
82.56% |
78.26% |
80.10% |
81.77% |
Short-Term Debt to Total Capital |
|
28.31% |
31.18% |
42.17% |
54.11% |
64.85% |
53.80% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
50.77% |
47.99% |
34.49% |
24.71% |
18.34% |
29.55% |
82.56% |
78.26% |
80.10% |
81.77% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.98% |
2.49% |
3.30% |
3.90% |
3.52% |
2.91% |
Noncontrolling Interests to Total Capital |
|
1.34% |
1.25% |
0.52% |
0.32% |
0.18% |
0.33% |
0.17% |
0.21% |
0.26% |
0.21% |
Common Equity to Total Capital |
|
19.58% |
19.58% |
22.83% |
20.87% |
15.64% |
13.82% |
13.97% |
17.64% |
16.11% |
15.11% |
Debt to EBITDA |
|
-44.39 |
-104.36 |
104.35 |
146.12 |
14.20 |
-43.47 |
34.53 |
-24.66 |
15.06 |
14.93 |
Net Debt to EBITDA |
|
-43.03 |
-100.77 |
101.40 |
143.44 |
13.93 |
-41.74 |
32.85 |
-23.06 |
14.17 |
14.12 |
Long-Term Debt to EBITDA |
|
-28.49 |
-63.26 |
46.95 |
45.81 |
3.13 |
-15.41 |
34.53 |
-24.66 |
15.06 |
14.93 |
Debt to NOPAT |
|
40.06 |
22.62 |
15.52 |
24.50 |
76.60 |
-28.97 |
39.32 |
22.46 |
43.02 |
39.45 |
Net Debt to NOPAT |
|
38.84 |
21.84 |
15.08 |
24.05 |
75.12 |
-27.81 |
37.42 |
21.01 |
40.47 |
37.31 |
Long-Term Debt to NOPAT |
|
25.72 |
13.71 |
6.98 |
7.68 |
16.88 |
-10.27 |
39.32 |
22.46 |
43.02 |
39.45 |
Noncontrolling Interest Sharing Ratio |
|
9.19% |
6.18% |
3.80% |
1.81% |
4.45% |
11.24% |
18.59% |
19.39% |
18.96% |
18.01% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-6,090 |
-1,787 |
-2,879 |
-7,277 |
-13,833 |
9,491 |
-4,820 |
7,122 |
-2,784 |
-6,680 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
-6,592.02% |
4,525.53% |
247.05% |
1,380.88% |
652.18% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-22.22 |
-4.79 |
-6.25 |
-12.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
1.12 |
1.50 |
-1.95 |
-2.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.12 |
1.50 |
-1.95 |
-2.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.03 |
0.04 |
0.06 |
0.06 |
0.10 |
0.02 |
0.10 |
0.00 |
0.13 |
0.15 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.02 |
6.20 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
14,279 |
16,649 |
20,543 |
28,745 |
43,045 |
32,615 |
38,238 |
32,239 |
35,688 |
43,265 |
Invested Capital Turnover |
|
0.04 |
0.04 |
0.06 |
0.06 |
0.11 |
0.02 |
0.10 |
0.00 |
0.15 |
0.16 |
Increase / (Decrease) in Invested Capital |
|
6,371 |
2,370 |
3,893 |
8,202 |
14,300 |
-10,430 |
5,623 |
-5,998 |
3,449 |
7,577 |
Enterprise Value (EV) |
|
12,267 |
14,752 |
18,252 |
25,152 |
40,049 |
29,936 |
35,190 |
28,096 |
32,953 |
40,438 |
Market Capitalization |
|
1,128 |
1,816 |
2,845 |
2,820 |
4,430 |
2,909 |
3,822 |
3,172 |
4,712 |
5,629 |
Book Value per Share |
|
$12.13 |
$13.00 |
$15.26 |
$17.57 |
$16.21 |
$10.84 |
$11.45 |
$12.00 |
$11.90 |
$12.58 |
Tangible Book Value per Share |
|
$12.13 |
$13.00 |
$15.26 |
$17.57 |
$16.21 |
$10.84 |
$11.45 |
$12.00 |
$11.90 |
$12.58 |
Total Capital |
|
14,279 |
16,649 |
20,543 |
28,745 |
43,045 |
32,615 |
38,238 |
32,239 |
35,688 |
43,265 |
Total Debt |
|
11,293 |
13,181 |
15,747 |
22,656 |
35,809 |
27,185 |
31,568 |
25,229 |
28,587 |
35,379 |
Total Long-Term Debt |
|
7,250 |
7,991 |
7,084 |
7,102 |
7,892 |
9,638 |
31,568 |
25,229 |
28,587 |
35,379 |
Net Debt |
|
10,948 |
12,728 |
15,300 |
22,241 |
35,118 |
26,105 |
30,040 |
23,600 |
26,890 |
33,461 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
24 |
41 |
1,390 |
417 |
106 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
-80 |
-138 |
419 |
-2.71 |
140 |
34 |
-45 |
Net Nonoperating Obligations (NNO) |
|
11,293 |
13,181 |
15,747 |
22,656 |
35,809 |
27,185 |
31,568 |
25,229 |
28,587 |
35,379 |
Total Depreciation and Amortization (D&A) |
|
-525 |
-748 |
-1,031 |
-702 |
-379 |
-152 |
-46 |
-81 |
-106 |
-88 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.34 |
$2.12 |
$3.17 |
$2.82 |
$1.35 |
($3.52) |
$1.56 |
$1.84 |
$0.00 |
$1.69 |
Adjusted Weighted Average Basic Shares Outstanding |
|
200.74M |
238.12M |
302.24M |
341.27M |
408.79M |
415.51M |
451.28M |
468.84M |
0.00 |
495.48M |
Adjusted Diluted Earnings per Share |
|
$1.32 |
$2.12 |
$3.15 |
$2.81 |
$1.34 |
($3.52) |
$1.51 |
$1.80 |
$0.00 |
$1.67 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
202.91M |
238.49M |
304.38M |
343.14M |
408.99M |
415.51M |
467.67M |
481.64M |
0.00 |
499.60M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.35 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
230.47M |
307.33M |
336.14M |
369.13M |
415.55M |
414.80M |
466.76M |
473.73M |
0.00 |
520.66M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
190 |
583 |
993 |
600 |
-376 |
-939 |
803 |
1,123 |
664 |
897 |
Normalized NOPAT Margin |
|
48.78% |
85.99% |
86.42% |
39.05% |
-9.60% |
-145.24% |
22.43% |
0.00% |
13.41% |
14.25% |
Pre Tax Income Margin |
|
69.69% |
91.73% |
102.93% |
60.61% |
16.52% |
-207.48% |
26.93% |
0.00% |
15.20% |
19.20% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.99 |
1.66 |
2.57 |
1.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
1.03 |
1.56 |
2.20 |
1.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.99 |
1.66 |
2.57 |
1.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
1.03 |
1.56 |
2.20 |
1.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
136.45% |
91.12% |
64.50% |
72.31% |
143.88% |
-31.15% |
64.14% |
59.53% |
93.26% |
65.58% |
Augmented Payout Ratio |
|
136.45% |
91.12% |
64.50% |
72.31% |
143.88% |
-31.70% |
64.14% |
60.06% |
93.26% |
65.58% |
Quarterly Metrics And Ratios for Rithm Capital
This table displays calculated financial ratios and metrics derived from Rithm Capital's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-9.03% |
-1,051.84% |
-65.28% |
41.48% |
69.34% |
124.40% |
50.21% |
-8.24% |
-100.00% |
249.37% |
-46.02% |
EBITDA Growth |
|
-41.28% |
-310.75% |
-94.32% |
3,461.01% |
380.88% |
106.13% |
222.52% |
-40.83% |
-132.86% |
957.51% |
-102.79% |
EBIT Growth |
|
-38.21% |
-311.37% |
-93.54% |
1,998.28% |
377.19% |
107.40% |
202.22% |
-39.42% |
-128.49% |
800.40% |
-101.31% |
NOPAT Growth |
|
-35.96% |
513.46% |
-83.11% |
2,822.63% |
61.08% |
-111.56% |
132.85% |
-47.99% |
-566.91% |
1,274.26% |
-75.39% |
Net Income Growth |
|
-9.66% |
-43.66% |
-86.96% |
1,060.14% |
43.45% |
-163.45% |
219.61% |
-38.32% |
-44.13% |
534.70% |
-71.93% |
EPS Growth |
|
86,566.67% |
-86,620.00% |
-89.78% |
7,500.00% |
-99.85% |
99.93% |
285.71% |
-41.89% |
-50.00% |
377.78% |
-87.04% |
Operating Cash Flow Growth |
|
319.95% |
-123.76% |
-67.91% |
-101.15% |
-63.03% |
-6.91% |
-205.29% |
777.42% |
50.90% |
-67.47% |
208.12% |
Free Cash Flow Firm Growth |
|
173.51% |
211.64% |
492.99% |
-75.47% |
-97.27% |
-154.75% |
-364.46% |
-808.55% |
-4,077.35% |
-102.06% |
90.08% |
Invested Capital Growth |
|
-17.98% |
-15.69% |
-11.99% |
-1.67% |
0.05% |
10.70% |
38.01% |
22.19% |
21.14% |
21.23% |
2.83% |
Revenue Q/Q Growth |
|
-25.91% |
-584.27% |
53.30% |
120.62% |
-11.33% |
-30.22% |
330.14% |
34.77% |
-100.00% |
0.00% |
-74.66% |
EBITDA Q/Q Growth |
|
427.96% |
-1,993.73% |
124.53% |
1,023.84% |
-28.70% |
-75.86% |
149.11% |
106.19% |
-139.60% |
876.85% |
-101.32% |
EBIT Q/Q Growth |
|
228.16% |
-1,840.46% |
131.41% |
895.32% |
-25.37% |
-73.00% |
154.98% |
99.51% |
-135.10% |
953.26% |
-100.62% |
NOPAT Q/Q Growth |
|
813.06% |
185.38% |
-64.46% |
254.41% |
-49.68% |
-120.48% |
1,254.40% |
-20.83% |
-551.74% |
151.52% |
-86.93% |
Net Income Q/Q Growth |
|
362.60% |
-31.36% |
-15.01% |
329.89% |
-42.80% |
-130.36% |
528.12% |
-17.03% |
-48.19% |
136.21% |
-72.35% |
EPS Q/Q Growth |
|
2,600,100.00% |
-199.83% |
100.05% |
428.57% |
-45.95% |
-145.00% |
100.14% |
-20.37% |
-53.49% |
150.00% |
-86.00% |
Operating Cash Flow Q/Q Growth |
|
-6.03% |
-171.12% |
227.49% |
-101.36% |
3,108.73% |
-305.68% |
-34.98% |
108.72% |
570.21% |
-328.27% |
181.06% |
Free Cash Flow Firm Q/Q Growth |
|
84.48% |
-12.91% |
-33.25% |
-76.98% |
-79.49% |
-1,848.31% |
-226.43% |
38.31% |
-15.12% |
11.18% |
84.27% |
Invested Capital Q/Q Growth |
|
0.48% |
-1.75% |
-6.39% |
6.39% |
2.24% |
8.71% |
16.71% |
-5.80% |
1.36% |
8.79% |
-1.01% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
16.26% |
0.00% |
11.27% |
57.42% |
46.17% |
15.97% |
24.20% |
37.03% |
0.00% |
48.34% |
-2.52% |
EBIT Margin |
|
17.45% |
0.00% |
12.95% |
58.44% |
49.19% |
19.03% |
26.06% |
38.58% |
0.00% |
49.05% |
-1.21% |
Profit (Net Income) Margin |
|
17.59% |
0.00% |
11.85% |
23.10% |
14.90% |
-6.48% |
25.22% |
15.53% |
0.00% |
8.07% |
8.80% |
Tax Burden Percent |
|
87.47% |
120.56% |
122.98% |
87.25% |
80.79% |
180.02% |
75.48% |
82.20% |
273.72% |
59.26% |
142.15% |
Interest Burden Percent |
|
115.19% |
-3.30% |
74.40% |
45.30% |
37.49% |
-18.92% |
128.20% |
48.95% |
-21.70% |
27.75% |
-512.45% |
Effective Tax Rate |
|
12.53% |
-20.56% |
-22.98% |
12.75% |
19.21% |
0.00% |
24.52% |
17.80% |
-173.72% |
40.74% |
-42.15% |
Return on Invested Capital (ROIC) |
|
1.97% |
0.00% |
1.64% |
3.01% |
1.95% |
-0.62% |
2.78% |
1.59% |
0.00% |
2.29% |
0.97% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.04% |
0.00% |
1.51% |
2.84% |
1.97% |
-0.71% |
2.80% |
1.64% |
0.00% |
1.58% |
1.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
8.80% |
0.00% |
5.39% |
10.07% |
7.07% |
-2.70% |
11.36% |
6.38% |
0.00% |
6.73% |
4.50% |
Return on Equity (ROE) |
|
10.76% |
14.38% |
7.03% |
13.07% |
9.02% |
-3.32% |
14.14% |
7.96% |
0.00% |
9.01% |
5.47% |
Cash Return on Invested Capital (CROIC) |
|
21.90% |
20.21% |
14.31% |
4.67% |
3.13% |
-8.20% |
-29.56% |
-18.14% |
-18.55% |
-16.92% |
-1.15% |
Operating Return on Assets (OROA) |
|
2.13% |
0.00% |
1.23% |
6.50% |
6.19% |
2.54% |
2.64% |
3.97% |
0.00% |
7.20% |
-0.14% |
Return on Assets (ROA) |
|
2.14% |
0.00% |
1.13% |
2.57% |
1.88% |
-0.86% |
2.56% |
1.60% |
0.00% |
1.18% |
1.04% |
Return on Common Equity (ROCE) |
|
8.67% |
11.59% |
5.72% |
10.65% |
7.36% |
-2.69% |
11.48% |
6.51% |
0.00% |
7.39% |
4.43% |
Return on Equity Simple (ROE_SIMPLE) |
|
15.24% |
0.00% |
5.56% |
10.33% |
11.15% |
0.00% |
11.58% |
9.28% |
7.61% |
0.00% |
9.45% |
Net Operating Profit after Tax (NOPAT) |
|
134 |
382 |
121 |
428 |
216 |
-44 |
282 |
223 |
-1,007 |
519 |
68 |
NOPAT Margin |
|
15.27% |
0.00% |
15.93% |
25.59% |
14.52% |
-4.26% |
24.70% |
14.51% |
0.00% |
14.33% |
7.40% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.07% |
0.97% |
0.12% |
0.17% |
-0.02% |
0.09% |
-0.02% |
-0.06% |
-3.93% |
0.71% |
-0.04% |
SG&A Expenses to Revenue |
|
33.19% |
0.00% |
24.89% |
11.32% |
12.54% |
21.47% |
20.68% |
17.60% |
0.00% |
0.00% |
29.60% |
Operating Expenses to Revenue |
|
82.55% |
0.00% |
87.05% |
41.56% |
50.81% |
80.97% |
73.94% |
61.42% |
0.00% |
50.95% |
101.21% |
Earnings before Interest and Taxes (EBIT) |
|
153 |
-2,663 |
98 |
978 |
730 |
197 |
297 |
593 |
-208 |
1,775 |
-11 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
143 |
-2,699 |
86 |
961 |
685 |
165 |
276 |
569 |
-225 |
1,750 |
-23 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.48 |
0.56 |
0.60 |
0.70 |
0.69 |
0.82 |
0.89 |
0.85 |
0.85 |
0.86 |
0.91 |
Price to Tangible Book Value (P/TBV) |
|
0.48 |
0.56 |
0.60 |
0.70 |
0.69 |
0.82 |
0.89 |
0.85 |
0.85 |
0.86 |
0.91 |
Price to Revenue (P/Rev) |
|
0.59 |
0.00 |
1.01 |
1.08 |
0.93 |
0.95 |
1.30 |
1.32 |
2.25 |
0.89 |
1.08 |
Price to Earnings (P/E) |
|
5.28 |
3.67 |
12.35 |
6.46 |
7.06 |
8.85 |
7.26 |
8.87 |
11.22 |
6.74 |
9.77 |
Dividend Yield |
|
17.00% |
14.93% |
14.12% |
11.76% |
11.79% |
10.26% |
9.17% |
9.38% |
9.01% |
9.23% |
8.73% |
Earnings Yield |
|
18.92% |
27.26% |
8.10% |
15.48% |
14.16% |
11.31% |
13.77% |
11.28% |
8.91% |
14.84% |
10.23% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.85 |
0.87 |
0.86 |
0.89 |
0.90 |
0.92 |
0.95 |
0.94 |
0.93 |
0.93 |
0.94 |
Enterprise Value to Revenue (EV/Rev) |
|
5.94 |
0.00 |
7.88 |
7.53 |
6.66 |
6.65 |
9.77 |
9.42 |
15.22 |
6.42 |
7.28 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
27.36 |
0.00 |
0.00 |
34.08 |
21.24 |
17.36 |
47.95 |
85.37 |
0.00 |
17.07 |
26.42 |
Enterprise Value to EBIT (EV/EBIT) |
|
25.96 |
0.00 |
0.00 |
31.25 |
19.67 |
16.44 |
42.08 |
66.56 |
0.00 |
16.46 |
25.12 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
35.75 |
25.01 |
52.02 |
29.62 |
28.20 |
49.59 |
46.10 |
55.97 |
177.39 |
45.09 |
57.93 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.57 |
4.88 |
8.39 |
17.59 |
38.61 |
47.51 |
0.00 |
0.00 |
0.00 |
0.00 |
72.89 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.50 |
3.95 |
5.66 |
18.94 |
28.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
3.65 |
3.60 |
3.34 |
3.46 |
3.52 |
4.03 |
4.75 |
4.29 |
4.13 |
4.49 |
4.26 |
Long-Term Debt to Equity |
|
3.65 |
3.60 |
3.34 |
3.46 |
3.52 |
4.03 |
4.75 |
4.29 |
4.13 |
4.49 |
4.26 |
Financial Leverage |
|
4.32 |
4.15 |
3.56 |
3.54 |
3.58 |
3.81 |
4.06 |
3.88 |
3.83 |
4.27 |
4.49 |
Leverage Ratio |
|
5.62 |
5.43 |
4.93 |
4.80 |
4.89 |
5.27 |
5.62 |
5.19 |
5.13 |
5.72 |
6.06 |
Compound Leverage Factor |
|
6.47 |
-0.18 |
3.67 |
2.17 |
1.83 |
-1.00 |
7.20 |
2.54 |
-1.11 |
1.59 |
-31.07 |
Debt to Total Capital |
|
78.48% |
78.26% |
76.96% |
77.59% |
77.86% |
80.10% |
82.61% |
81.09% |
80.51% |
81.77% |
80.99% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
78.48% |
78.26% |
76.96% |
77.59% |
77.86% |
80.10% |
82.61% |
81.09% |
80.51% |
81.77% |
80.99% |
Preferred Equity to Total Capital |
|
3.84% |
3.90% |
4.17% |
3.92% |
3.83% |
3.52% |
3.02% |
3.20% |
3.16% |
2.91% |
2.82% |
Noncontrolling Interests to Total Capital |
|
0.22% |
0.21% |
0.20% |
0.19% |
0.18% |
0.26% |
0.23% |
0.24% |
0.24% |
0.21% |
0.85% |
Common Equity to Total Capital |
|
17.47% |
17.64% |
18.68% |
18.30% |
18.13% |
16.11% |
14.15% |
15.47% |
16.09% |
15.11% |
15.34% |
Debt to EBITDA |
|
25.27 |
-24.66 |
-247.89 |
29.64 |
18.47 |
15.06 |
41.80 |
73.89 |
-66.69 |
14.93 |
22.83 |
Net Debt to EBITDA |
|
23.36 |
-23.06 |
-228.68 |
27.63 |
17.33 |
14.17 |
39.91 |
70.26 |
-62.52 |
14.12 |
21.46 |
Long-Term Debt to EBITDA |
|
25.27 |
-24.66 |
-247.89 |
29.64 |
18.47 |
15.06 |
41.80 |
73.89 |
-66.69 |
14.93 |
22.83 |
Debt to NOPAT |
|
33.03 |
22.46 |
46.29 |
25.76 |
24.53 |
43.02 |
40.18 |
48.44 |
154.33 |
39.45 |
50.07 |
Net Debt to NOPAT |
|
30.53 |
21.01 |
42.70 |
24.01 |
23.00 |
40.47 |
38.36 |
46.06 |
144.67 |
37.31 |
47.06 |
Long-Term Debt to NOPAT |
|
33.03 |
22.46 |
46.29 |
25.76 |
24.53 |
43.02 |
40.18 |
48.44 |
154.33 |
39.45 |
50.07 |
Noncontrolling Interest Sharing Ratio |
|
19.46% |
19.39% |
18.66% |
18.55% |
18.47% |
18.96% |
18.80% |
18.26% |
0.00% |
18.01% |
19.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
7,326 |
6,380 |
4,231 |
974 |
200 |
-3,493 |
-11,190 |
-6,903 |
-7,947 |
-7,058 |
-1,110 |
Operating Cash Flow to CapEx |
|
3,279.89% |
-4,988.92% |
27,098.81% |
0.00% |
0.00% |
0.00% |
-2,057.93% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.12 |
0.00 |
0.10 |
0.11 |
0.13 |
0.13 |
0.10 |
0.10 |
0.06 |
0.15 |
0.12 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.02 |
4.09 |
3.92 |
2.38 |
6.20 |
5.46 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
32,812 |
32,239 |
30,179 |
32,109 |
32,828 |
35,688 |
41,651 |
39,235 |
39,768 |
43,265 |
42,829 |
Invested Capital Turnover |
|
0.13 |
0.00 |
0.10 |
0.12 |
0.13 |
0.15 |
0.11 |
0.11 |
0.07 |
0.16 |
0.13 |
Increase / (Decrease) in Invested Capital |
|
-7,192 |
-5,998 |
-4,110 |
-546 |
16 |
3,449 |
11,472 |
7,126 |
6,940 |
7,577 |
1,178 |
Enterprise Value (EV) |
|
27,876 |
28,096 |
26,098 |
28,650 |
29,393 |
32,953 |
39,470 |
36,758 |
36,801 |
40,438 |
40,132 |
Market Capitalization |
|
2,746 |
3,172 |
3,356 |
4,106 |
4,101 |
4,712 |
5,269 |
5,154 |
5,436 |
5,629 |
5,962 |
Book Value per Share |
|
$12.28 |
$12.00 |
$11.90 |
$12.17 |
$12.31 |
$11.90 |
$12.19 |
$12.55 |
$13.07 |
$12.58 |
$12.62 |
Tangible Book Value per Share |
|
$12.28 |
$12.00 |
$11.90 |
$12.17 |
$12.31 |
$11.90 |
$12.19 |
$12.55 |
$13.07 |
$12.58 |
$12.62 |
Total Capital |
|
32,812 |
32,239 |
30,179 |
32,109 |
32,828 |
35,688 |
41,651 |
39,235 |
39,768 |
43,265 |
42,829 |
Total Debt |
|
25,751 |
25,229 |
23,225 |
24,914 |
25,560 |
28,587 |
34,408 |
31,815 |
32,017 |
35,379 |
34,688 |
Total Long-Term Debt |
|
25,751 |
25,229 |
23,225 |
24,914 |
25,560 |
28,587 |
34,408 |
31,815 |
32,017 |
35,379 |
34,688 |
Net Debt |
|
23,801 |
23,600 |
21,425 |
23,226 |
23,974 |
26,890 |
32,850 |
30,253 |
30,013 |
33,461 |
32,598 |
Capital Expenditures (CapEx) |
|
42 |
20 |
4.61 |
0.00 |
0.00 |
0.00 |
64 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-20 |
276 |
31 |
42 |
-5.57 |
23 |
-5.98 |
-16 |
-1,130 |
227 |
-13 |
Net Nonoperating Obligations (NNO) |
|
25,751 |
25,229 |
23,225 |
24,914 |
25,560 |
28,587 |
34,408 |
31,815 |
32,017 |
35,379 |
34,688 |
Total Depreciation and Amortization (D&A) |
|
-10 |
-36 |
-13 |
-17 |
-45 |
-32 |
-21 |
-24 |
-17 |
-25 |
-12 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.27 |
$0.16 |
$0.14 |
$0.74 |
$0.40 |
($0.17) |
$0.54 |
$0.44 |
$0.20 |
$0.51 |
$0.07 |
Adjusted Weighted Average Basic Shares Outstanding |
|
467.97M |
468.84M |
478.17M |
483.09M |
483.21M |
481.93M |
483.34M |
486.72M |
491.36M |
495.48M |
524.10M |
Adjusted Diluted Earnings per Share |
|
$0.26 |
($259.56) |
$0.14 |
$0.74 |
$400.00 |
($0.18) |
$0.54 |
$0.43 |
$0.20 |
$0.50 |
$0.07 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
476.80M |
481.64M |
482.85M |
483.38M |
484.35M |
483.72M |
485.93M |
490.98M |
496.80M |
499.60M |
530.60M |
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 |
|
473.72M |
473.73M |
483.02M |
483.32M |
483.21M |
483.23M |
483.48M |
489.73M |
519.73M |
520.66M |
530.12M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
134 |
222 |
69 |
428 |
216 |
-44 |
282 |
223 |
-257 |
519 |
33 |
Normalized NOPAT Margin |
|
15.27% |
0.00% |
9.07% |
25.59% |
14.52% |
-4.26% |
24.70% |
14.51% |
0.00% |
14.33% |
3.64% |
Pre Tax Income Margin |
|
20.11% |
0.00% |
9.64% |
26.47% |
18.44% |
-3.60% |
33.41% |
18.89% |
0.00% |
13.61% |
6.19% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
57.09% |
59.53% |
152.28% |
79.79% |
73.62% |
93.26% |
71.09% |
86.90% |
102.11% |
65.58% |
85.92% |
Augmented Payout Ratio |
|
57.09% |
60.06% |
152.28% |
79.79% |
73.62% |
93.26% |
71.09% |
86.90% |
102.11% |
65.58% |
92.72% |
Key Financial Trends
Rithm Capital (NYSE: RITM) has shown significant fluctuations in its financial results and key metrics over the past four years, with data now available through Q1 2025. Here are the key takeaways from the recent quarterly and historical financial statements:
- Q1 2025 consolidated net income was $80.7 million, a meaningful bounce back from losses observed at the end of 2023, indicating recovery in profitability.
- Net Realized and Unrealized Capital Gains on Investments were strong at $207.4 million in Q1 2025, contributing to robust non-interest income of about $917 million for the quarter.
- Cash from operating activities surged to $1.42 billion in Q1 2025, reflecting strong cash generation capabilities.
- Reduction in long-term debt to $34.7 billion as of Q1 2025 from $34.4 billion at the start of 2024, showing efforts toward debt management.
- Total common equity increased to $6.57 billion in Q1 2025, supporting a solid equity base for future growth.
- Rithm Capital’s revenue and net income are primarily driven by capital gains and investment activities, resulting in volatile earnings performance quarter to quarter.
- Interest income and expense remain zero, consistent with Rithm’s focus as an investment management type entity rather than a traditional bank lender.
- The company maintains a dividend payout of $0.25 per common share quarterly, indicating a steady return policy despite earnings volatility.
- Q1 2025 net income attributable to common shareholders was $36.5 million, which is somewhat modest relative to the size of Rithm’s assets and equity.
- Other operating expenses remain quite elevated, with $656.6 million in Q1 2025, highlighting cost pressures related to operations.
Trend Analysis:
Over the past several quarters, Rithm Capital shows a pattern of volatile net income driven largely by swings in investment gains and losses. For example, the company posted losses in Q4 2023 but rebounded in early 2024 and again in Q1 2025. Operating expenses have consistently represented a significant portion of revenues, pressuring profitability. The company’s large base of trading account securities and mortgage servicing rights (total assets exceeding $45 billion in Q1 2025) reflect its investment and servicing business model, which emphasize capital gains rather than interest income.
Balance Sheet and Cash Flow Highlights:
- Strong liquidity position with $1.49 billion in cash and equivalents plus $596.7 million in restricted cash as of Q1 2025.
- Negative trends in cash from investing activities, at -$1.3 billion in Q1 2025, driven mainly by purchase of investment securities, suggest significant capital deployment.
- Positive net cash from financing activities ($56 million in Q1 2025) supports capital structure management and dividend payments.
Summary: Rithm Capital’s financials indicate a company deeply tied to capital markets with earnings volatility and significant investment activities. Recent quarters show a recovery from the losses experienced at the end of 2023, supported by capital gains and improved cash flow generation. However, elevated operating expenses and the modest net income relative to large asset and equity levels suggest ongoing challenges in cost control and efficient capital deployment. Investors should be mindful of the cyclical and investment-dependent nature of Rithm’s earnings results.
08/05/25 01:34 PMAI Generated. May Contain Errors.