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 demonstrated significant fluctuations and evolving financial dynamics over the last four years through Q1 2025. Below are the key trends and insights derived from their quarterly income statements, cash flow statements, and balance sheets.
- Consistent growth in consolidated net income from early 2023 through 2024, peaking in Q3 2024 with $684.55 million in net income from continuing operations.
- Strong operating cash flow in recent quarters, with net cash from continuing operating activities increasing notably to $1.42 billion in Q1 2025, supporting liquidity and operational sustainability.
- Increasing total assets over the period, growing from approximately $31.8 billion in Q1 2023 to over $45.3 billion by Q1 2025, reflecting business expansion.
- Mortgage servicing rights and loans held for sale constitute a large portion of assets, indicating significant involvement in mortgage-related activities which can generate fees and servicing income.
- Consistent payment of cash dividends at $0.25 per share each quarter, highlighting commitment to returning value to shareholders.
- Rithm Capital reports no interest income or expense since 2023, indicating a focus away from traditional interest-bearing assets or liabilities.
- High volatility in net realized and unrealized capital gains on investments, contributing substantially to total non-interest income but with considerable swings (e.g., $207 million gain in Q1 2025 versus a loss in previous quarters).
- Large amounts of issuance and repayment of debt each quarter, balancing out, likely reflecting active management of capital structure and financing needs.
- Weighted average shares outstanding have gradually increased from 478 million basic shares in Q1 2023 to 524 million by Q1 2025, slightly diluting EPS but providing capital through equity issuances.
- Net income attributable to common shareholders has been highly variable, including a significant net loss of $87.5 million in Q4 2023, indicating some periods of operational or market challenges.
- Significant non-interest expenses, particularly other operating expenses growing from around $471 million in Q1 2023 to $657 million by Q1 2025, which pressures profitability.
- Negative total non-interest income in Q4 2022 at over -$4 billion, likely reflecting substantial unrealized losses or impairments impacting total revenue negatively in that period.
- Non-controlling interest and preferred stock dividends consistently reduce net income available to common shareholders, with preferred dividends around $22-27 million quarterly, which is a notable cash outflow.
- Net cash from investing activities is consistently negative, reflecting substantial investment purchases outpacing sales, which though potentially growth-oriented, represents cash outflow that must be managed carefully.
Summary: Rithm Capital has exhibited strong growth in assets and cash from operations with regular dividend payments, which are positive signs for investors. However, earnings volatility, high operating expenses, and fluctuations in investment gains introduce risks. Careful monitoring of capital structure, dividend sustainability, and expense management will be important for future performance.
08/25/25 06:15 PMAI Generated. May Contain Errors.