Annual Income Statements for TPG RE Finance Trust
This table shows TPG RE Finance Trust's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for TPG RE Finance Trust
This table shows TPG RE Finance Trust'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 |
|
-118 |
33 |
3.82 |
-73 |
-65 |
2.63 |
13 |
21 |
19 |
6.91 |
9.96 |
Consolidated Net Income / (Loss) |
|
-115 |
36 |
7.38 |
-69 |
-61 |
6.38 |
17 |
25 |
22 |
11 |
14 |
Net Income / (Loss) Continuing Operations |
|
-115 |
36 |
7.38 |
-69 |
-61 |
6.38 |
17 |
25 |
22 |
11 |
14 |
Total Pre-Tax Income |
|
-114 |
36 |
7.56 |
-69 |
-61 |
6.45 |
17 |
25 |
22 |
11 |
14 |
Total Revenue |
|
32 |
41 |
25 |
-56 |
27 |
121 |
39 |
44 |
40 |
30 |
37 |
Net Interest Income / (Expense) |
|
30 |
35 |
22 |
26 |
20 |
21 |
27 |
28 |
29 |
25 |
25 |
Total Interest Income |
|
75 |
-60 |
92 |
26 |
20 |
-49 |
82 |
28 |
29 |
-31 |
25 |
Investment Securities Interest Income |
|
75 |
100 |
92 |
97 |
90 |
84 |
82 |
78 |
78 |
69 |
68 |
Other Interest Income |
|
- |
- |
- |
-71 |
-70 |
- |
- |
-51 |
-49 |
- |
-43 |
Total Interest Expense |
|
45 |
-96 |
70 |
0.00 |
0.00 |
-70 |
55 |
0.00 |
0.00 |
-55 |
0.00 |
Total Non-Interest Income |
|
1.36 |
0.84 |
3.52 |
-83 |
7.47 |
99 |
12 |
16 |
11 |
5.52 |
12 |
Other Service Charges |
|
1.36 |
0.84 |
3.52 |
4.96 |
5.44 |
5.96 |
4.90 |
3.49 |
3.20 |
2.53 |
1.85 |
Other Non-Interest Income |
|
0.00 |
- |
0.00 |
1.53 |
2.03 |
4.27 |
7.22 |
8.28 |
7.66 |
7.54 |
10 |
Provision for Credit Losses |
|
- |
- |
7.78 |
- |
76 |
- |
4.36 |
- |
-0.30 |
- |
3.42 |
Total Non-Interest Expense |
|
146 |
-169 |
9.91 |
13 |
12 |
7.79 |
17 |
19 |
18 |
20 |
20 |
Salaries and Employee Benefits |
|
0.93 |
1.53 |
1.80 |
1.81 |
1.15 |
3.26 |
1.67 |
1.69 |
1.14 |
1.89 |
2.02 |
Other Operating Expenses |
|
8.67 |
8.93 |
8.11 |
11 |
11 |
12 |
16 |
17 |
17 |
18 |
18 |
Income Tax Expense |
|
0.13 |
0.20 |
0.18 |
0.01 |
0.01 |
0.07 |
0.39 |
0.10 |
0.07 |
-0.16 |
0.06 |
Preferred Stock Dividends Declared |
|
3.31 |
3.55 |
3.55 |
3.55 |
3.42 |
3.75 |
3.69 |
3.69 |
3.52 |
3.77 |
3.76 |
Basic Earnings per Share |
|
($1.52) |
$0.42 |
$0.05 |
($0.94) |
($0.83) |
$0.03 |
$0.17 |
$0.26 |
$0.23 |
$0.09 |
$0.12 |
Weighted Average Basic Shares Outstanding |
|
77.40M |
77.30M |
77.41M |
77.42M |
77.73M |
77.58M |
77.87M |
79.46M |
80.93M |
79.80M |
80.98M |
Diluted Earnings per Share |
|
($1.52) |
$0.43 |
$0.05 |
($0.94) |
($0.83) |
$0.03 |
$0.17 |
$0.26 |
$0.23 |
$0.09 |
$0.12 |
Weighted Average Diluted Shares Outstanding |
|
77.40M |
77.30M |
78.09M |
77.42M |
77.73M |
77.58M |
77.87M |
80.91M |
81.37M |
79.89M |
81.77M |
Weighted Average Basic & Diluted Shares Outstanding |
|
77.41M |
77.41M |
77.41M |
77.73M |
77.73M |
77.87M |
77.87M |
80.93M |
80.93M |
81.00M |
79.86M |
Cash Dividends to Common per Share |
|
$0.24 |
- |
$0.24 |
$0.24 |
$0.24 |
- |
$0.24 |
$0.24 |
$0.24 |
- |
$0.24 |
Annual Cash Flow Statements for TPG RE Finance Trust
This table details how cash moves in and out of TPG RE Finance Trust's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
-6.72 |
-47 |
-17 |
Net Cash From Operating Activities |
100 |
80 |
112 |
Net Cash From Continuing Operating Activities |
100 |
80 |
112 |
Net Income / (Loss) Continuing Operations |
-60 |
-117 |
74 |
Consolidated Net Income / (Loss) |
-60 |
-117 |
74 |
Provision For Loan Losses |
173 |
190 |
4.15 |
Depreciation Expense |
0.00 |
3.58 |
16 |
Amortization Expense |
3.92 |
0.88 |
1.66 |
Non-Cash Adjustments to Reconcile Net Income |
-6.93 |
1.54 |
7.20 |
Changes in Operating Assets and Liabilities, net |
-9.42 |
0.85 |
8.80 |
Net Cash From Investing Activities |
-453 |
1,095 |
441 |
Net Cash From Continuing Investing Activities |
-453 |
1,095 |
439 |
Purchase of Investment Securities |
-1,670 |
-341 |
-541 |
Sale and/or Maturity of Investments |
1,217 |
1,436 |
980 |
Net Cash From Financing Activities |
345 |
-1,223 |
-569 |
Net Cash From Continuing Financing Activities |
345 |
-1,223 |
-569 |
Issuance of Debt |
2,825 |
611 |
514 |
Repayment of Debt |
-2,368 |
-1,742 |
-991 |
Repurchase of Common Equity |
0.00 |
0.00 |
-0.04 |
Payment of Dividends |
-93 |
-88 |
-90 |
Other Financing Activities, Net |
-19 |
-3.63 |
-1.91 |
Cash Interest Paid |
138 |
264 |
194 |
Cash Income Taxes Paid |
0.78 |
0.37 |
0.26 |
Quarterly Cash Flow Statements for TPG RE Finance Trust
This table details how cash moves in and out of TPG RE Finance Trust'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 |
|
-120 |
18 |
-92 |
146 |
-5.34 |
-95 |
-3.66 |
56 |
-33 |
-36 |
173 |
Net Cash From Operating Activities |
|
17 |
18 |
23 |
7.31 |
26 |
23 |
37 |
26 |
24 |
25 |
19 |
Net Cash From Continuing Operating Activities |
|
17 |
18 |
23 |
7.31 |
26 |
23 |
37 |
26 |
24 |
25 |
19 |
Net Income / (Loss) Continuing Operations |
|
-115 |
36 |
7.38 |
-69 |
-61 |
6.38 |
17 |
25 |
22 |
11 |
14 |
Consolidated Net Income / (Loss) |
|
-115 |
36 |
7.38 |
-69 |
-61 |
6.38 |
17 |
25 |
22 |
11 |
14 |
Provision For Loan Losses |
|
137 |
-11 |
7.78 |
89 |
76 |
17 |
4.36 |
-4.54 |
-0.30 |
4.63 |
3.42 |
Depreciation Expense |
|
- |
- |
0.00 |
0.96 |
1.39 |
1.22 |
4.25 |
4.16 |
3.45 |
4.13 |
3.99 |
Amortization Expense |
|
1.60 |
-1.45 |
-0.51 |
0.11 |
1.21 |
0.07 |
0.28 |
0.68 |
0.10 |
0.61 |
1.29 |
Non-Cash Adjustments to Reconcile Net Income |
|
0.93 |
2.23 |
2.35 |
1.81 |
1.15 |
-3.77 |
2.84 |
1.65 |
0.98 |
1.72 |
1.86 |
Changes in Operating Assets and Liabilities, net |
|
-7.12 |
-8.16 |
6.47 |
-15 |
7.77 |
2.07 |
8.90 |
-1.11 |
-2.71 |
3.72 |
-5.15 |
Net Cash From Investing Activities |
|
-511 |
164 |
62 |
480 |
441 |
113 |
366 |
189 |
3.30 |
-118 |
7.55 |
Net Cash From Continuing Investing Activities |
|
-511 |
164 |
62 |
480 |
441 |
113 |
366 |
189 |
3.30 |
-119 |
7.55 |
Purchase of Investment Securities |
|
-974 |
-102 |
-161 |
-33 |
-60 |
-86 |
-86 |
-20 |
-206 |
-230 |
-14 |
Sale and/or Maturity of Investments |
|
463 |
266 |
223 |
513 |
502 |
199 |
451 |
209 |
210 |
110 |
22 |
Net Cash From Financing Activities |
|
374 |
-164 |
-177 |
-341 |
-473 |
-231 |
-407 |
-159 |
-60 |
56 |
146 |
Net Cash From Continuing Financing Activities |
|
374 |
-164 |
-177 |
-341 |
-473 |
-231 |
-407 |
-159 |
-60 |
56 |
146 |
Issuance of Debt |
|
740 |
206 |
287 |
161 |
41 |
122 |
0.00 |
- |
225 |
290 |
943 |
Repayment of Debt |
|
-338 |
-347 |
-442 |
-479 |
-491 |
-330 |
-384 |
-136 |
-260 |
-211 |
-760 |
Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-2.79 |
Payment of Dividends |
|
-22 |
-22 |
-22 |
-22 |
-22 |
-22 |
-22 |
-22 |
-23 |
-23 |
-23 |
Other Financing Activities, Net |
|
-6.67 |
-1.88 |
-0.09 |
-0.99 |
-0.83 |
-1.73 |
-0.16 |
-0.31 |
-1.39 |
-0.05 |
-11 |
Cash Interest Paid |
|
38 |
57 |
67 |
69 |
67 |
60 |
54 |
50 |
47 |
43 |
42 |
Cash Income Taxes Paid |
|
0.66 |
- |
0.78 |
-0.57 |
0.62 |
-0.46 |
0.01 |
0.09 |
0.05 |
0.10 |
0.01 |
Annual Balance Sheets for TPG RE Finance Trust
This table presents TPG RE Finance 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 |
2022 |
2023 |
2024 |
Total Assets |
5,545 |
4,214 |
3,731 |
Cash and Due from Banks |
254 |
206 |
190 |
Restricted Cash |
0.27 |
0.64 |
0.32 |
Loans and Leases, Net of Allowance |
4,781 |
3,410 |
3,217 |
Loans and Leases |
4,979 |
3,477 |
3,279 |
Allowance for Loan and Lease Losses |
197 |
67 |
62 |
Accrued Investment Income |
42 |
32 |
27 |
Other Assets |
468 |
565 |
297 |
Total Liabilities & Shareholders' Equity |
5,545 |
4,214 |
3,731 |
Total Liabilities |
4,223 |
3,090 |
2,617 |
Short-Term Debt |
1,147 |
821 |
671 |
Accrued Interest Payable |
11 |
10 |
6.66 |
Other Short-Term Payables |
19 |
19 |
20 |
Long-Term Debt |
3,013 |
2,219 |
1,898 |
Other Long-Term Liabilities |
33 |
16 |
17 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
1,322 |
1,125 |
1,114 |
Total Preferred & Common Equity |
1,322 |
1,125 |
1,114 |
Preferred Stock |
0.01 |
0.01 |
0.01 |
Total Common Equity |
1,322 |
1,125 |
1,114 |
Common Stock |
1,717 |
1,725 |
1,731 |
Retained Earnings |
-395 |
-600 |
-617 |
Quarterly Balance Sheets for TPG RE Finance Trust
This table presents TPG RE Finance 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 |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
5,664 |
5,384 |
4,984 |
4,457 |
3,829 |
3,696 |
3,662 |
3,962 |
Cash and Due from Banks |
|
236 |
162 |
307 |
302 |
203 |
259 |
226 |
363 |
Restricted Cash |
|
0.48 |
- |
0.24 |
0.08 |
0.29 |
0.50 |
0.48 |
0.42 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
4,297 |
3,739 |
3,296 |
3,134 |
3,193 |
3,207 |
Loans and Leases |
|
- |
- |
4,548 |
3,952 |
3,367 |
3,201 |
3,259 |
3,272 |
Allowance for Loan and Lease Losses |
|
- |
- |
250 |
213 |
71 |
67 |
67 |
65 |
Accrued Investment Income |
|
35 |
- |
35 |
35 |
31 |
28 |
31 |
29 |
Other Assets |
|
5,392 |
5,222 |
344 |
381 |
299 |
274 |
211 |
363 |
Total Liabilities & Shareholders' Equity |
|
5,664 |
5,384 |
4,984 |
4,457 |
3,829 |
3,696 |
3,662 |
3,962 |
Total Liabilities |
|
4,357 |
4,075 |
3,764 |
3,320 |
2,708 |
2,572 |
2,537 |
2,858 |
Short-Term Debt |
|
1,283 |
1,238 |
1,036 |
1,028 |
620 |
530 |
528 |
249 |
Accrued Interest Payable |
|
7.69 |
11 |
10 |
10 |
8.87 |
7.14 |
6.64 |
5.53 |
Other Short-Term Payables |
|
19 |
- |
- |
19 |
19 |
20 |
20 |
20 |
Long-Term Debt |
|
3,016 |
2,771 |
2,657 |
2,218 |
2,037 |
1,994 |
1,960 |
2,563 |
Other Long-Term Liabilities |
|
32 |
55 |
61 |
45 |
18 |
17 |
17 |
16 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,306 |
1,309 |
1,220 |
1,137 |
1,121 |
1,124 |
1,125 |
1,104 |
Total Preferred & Common Equity |
|
1,306 |
1,309 |
1,220 |
1,137 |
1,121 |
1,124 |
1,125 |
1,104 |
Preferred Stock |
|
0.00 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
Total Common Equity |
|
1,306 |
1,309 |
1,220 |
1,137 |
1,121 |
1,124 |
1,125 |
1,104 |
Common Stock |
|
1,715 |
1,719 |
1,721 |
1,722 |
1,727 |
1,728 |
1,729 |
1,733 |
Retained Earnings |
|
-409 |
-410 |
-501 |
-584 |
-606 |
-604 |
-605 |
-630 |
Annual Metrics And Ratios for TPG RE Finance Trust
This table displays calculated financial ratios and metrics derived from TPG RE Finance Trust's official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
-6.86% |
-19.70% |
31.55% |
EBITDA Growth |
-137.50% |
-101.24% |
182.54% |
EBIT Growth |
-142.64% |
-95.46% |
164.22% |
NOPAT Growth |
-130.08% |
-95.46% |
191.25% |
Net Income Growth |
-143.35% |
-94.17% |
163.74% |
EPS Growth |
-209.20% |
-77.89% |
144.38% |
Operating Cash Flow Growth |
-23.96% |
-20.27% |
39.94% |
Free Cash Flow Firm Growth |
-96.57% |
451.81% |
-55.08% |
Invested Capital Growth |
5.99% |
-24.05% |
-11.56% |
Revenue Q/Q Growth |
1.65% |
217.05% |
-37.11% |
EBITDA Q/Q Growth |
-27.26% |
-165.12% |
-52.68% |
EBIT Q/Q Growth |
-14.61% |
-168.39% |
-58.72% |
NOPAT Q/Q Growth |
-15.85% |
-34.66% |
6.14% |
Net Income Q/Q Growth |
-16.90% |
-34.34% |
6.14% |
EPS Q/Q Growth |
-10.47% |
-31.01% |
8.70% |
Operating Cash Flow Q/Q Growth |
-14.61% |
7.04% |
2.07% |
Free Cash Flow Firm Q/Q Growth |
26.92% |
6.45% |
-33.85% |
Invested Capital Q/Q Growth |
-2.19% |
-4.99% |
1.93% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
-38.37% |
-96.16% |
60.33% |
EBIT Margin |
-41.07% |
-99.98% |
48.81% |
Profit (Net Income) Margin |
-41.44% |
-100.20% |
48.55% |
Tax Burden Percent |
100.89% |
100.22% |
99.47% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
0.00% |
0.00% |
0.53% |
Return on Invested Capital (ROIC) |
-0.78% |
-1.69% |
1.89% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-1.25% |
-2.67% |
1.89% |
Return on Net Nonoperating Assets (RNNOA) |
-3.53% |
-7.84% |
4.75% |
Return on Equity (ROE) |
-4.31% |
-9.53% |
6.64% |
Cash Return on Invested Capital (CROIC) |
-6.60% |
25.64% |
14.16% |
Operating Return on Assets (OROA) |
-1.11% |
-2.38% |
1.88% |
Return on Assets (ROA) |
-1.12% |
-2.39% |
1.87% |
Return on Common Equity (ROCE) |
-4.31% |
-9.53% |
6.64% |
Return on Equity Simple (ROE_SIMPLE) |
-4.54% |
-10.37% |
6.67% |
Net Operating Profit after Tax (NOPAT) |
-42 |
-81 |
74 |
NOPAT Margin |
-28.75% |
-69.99% |
48.55% |
Net Nonoperating Expense Percent (NNEP) |
0.47% |
0.98% |
0.00% |
SG&A Expenses to Revenue |
3.49% |
6.90% |
4.17% |
Operating Expenses to Revenue |
21.74% |
36.82% |
48.48% |
Earnings before Interest and Taxes (EBIT) |
-60 |
-116 |
75 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-56 |
-112 |
92 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.31 |
0.40 |
0.62 |
Price to Tangible Book Value (P/TBV) |
0.31 |
0.40 |
0.62 |
Price to Revenue (P/Rev) |
2.82 |
3.86 |
4.49 |
Price to Earnings (P/E) |
0.00 |
0.00 |
11.53 |
Dividend Yield |
18.21% |
16.59% |
11.29% |
Earnings Yield |
0.00% |
0.00% |
8.67% |
Enterprise Value to Invested Capital (EV/IC) |
0.79 |
0.79 |
0.83 |
Enterprise Value to Revenue (EV/Rev) |
29.76 |
28.20 |
20.03 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
33.19 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
41.03 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
41.25 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
42.93 |
40.96 |
27.35 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
2.65 |
5.52 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
3.15 |
2.70 |
2.31 |
Long-Term Debt to Equity |
2.28 |
1.97 |
1.70 |
Financial Leverage |
2.82 |
2.94 |
2.51 |
Leverage Ratio |
3.86 |
3.99 |
3.55 |
Compound Leverage Factor |
3.86 |
3.99 |
3.55 |
Debt to Total Capital |
75.89% |
72.99% |
69.75% |
Short-Term Debt to Total Capital |
20.93% |
19.71% |
18.21% |
Long-Term Debt to Total Capital |
54.96% |
53.28% |
51.54% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
24.11% |
27.01% |
30.25% |
Debt to EBITDA |
-74.81 |
-27.16 |
27.81 |
Net Debt to EBITDA |
-70.24 |
-25.31 |
25.75 |
Long-Term Debt to EBITDA |
-54.18 |
-19.82 |
20.55 |
Debt to NOPAT |
-99.83 |
-37.31 |
34.56 |
Net Debt to NOPAT |
-93.73 |
-34.77 |
31.99 |
Long-Term Debt to NOPAT |
-72.30 |
-27.23 |
25.53 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-352 |
1,237 |
556 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.03 |
0.02 |
0.04 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
5,483 |
4,164 |
3,683 |
Invested Capital Turnover |
0.03 |
0.02 |
0.04 |
Increase / (Decrease) in Invested Capital |
310 |
-1,318 |
-481 |
Enterprise Value (EV) |
4,314 |
3,282 |
3,066 |
Market Capitalization |
408 |
450 |
688 |
Book Value per Share |
$17.08 |
$14.47 |
$13.77 |
Tangible Book Value per Share |
$17.08 |
$14.47 |
$13.77 |
Total Capital |
5,483 |
4,164 |
3,683 |
Total Debt |
4,161 |
3,039 |
2,569 |
Total Long-Term Debt |
3,013 |
2,219 |
1,898 |
Net Debt |
3,906 |
2,832 |
2,378 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
18 |
35 |
0.00 |
Net Nonoperating Obligations (NNO) |
4,161 |
3,039 |
2,569 |
Total Depreciation and Amortization (D&A) |
3.92 |
4.45 |
18 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($0.95) |
($1.69) |
$0.75 |
Adjusted Weighted Average Basic Shares Outstanding |
77.30M |
77.58M |
79.80M |
Adjusted Diluted Earnings per Share |
($0.95) |
($1.69) |
$0.75 |
Adjusted Weighted Average Diluted Shares Outstanding |
77.30M |
77.58M |
79.89M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
77.41M |
77.87M |
81.00M |
Normalized Net Operating Profit after Tax (NOPAT) |
-51 |
-86 |
74 |
Normalized NOPAT Margin |
-35.17% |
-74.21% |
48.55% |
Pre Tax Income Margin |
-41.07% |
-99.98% |
48.81% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
-154.63% |
-75.81% |
121.66% |
Augmented Payout Ratio |
-154.63% |
-75.81% |
121.71% |
Quarterly Metrics And Ratios for TPG RE Finance Trust
This table displays calculated financial ratios and metrics derived from TPG RE Finance Trust'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 |
|
-18.71% |
6.11% |
-24.95% |
-246.05% |
-15.01% |
194.94% |
54.14% |
177.68% |
48.60% |
-74.95% |
-4.87% |
EBITDA Growth |
|
-458.34% |
338.48% |
-73.78% |
-1,389.11% |
48.08% |
-45.15% |
207.06% |
143.54% |
144.04% |
-86.53% |
-11.99% |
EBIT Growth |
|
-487.27% |
370.06% |
-68.33% |
-1,201.13% |
46.53% |
-46.14% |
126.67% |
135.88% |
136.37% |
-90.59% |
-19.60% |
NOPAT Growth |
|
-373.27% |
-19.35% |
-68.99% |
-1,201.13% |
46.53% |
-82.37% |
127.04% |
151.05% |
151.80% |
67.40% |
-18.07% |
Net Income Growth |
|
-490.82% |
-19.35% |
-68.99% |
-1,172.97% |
46.59% |
-82.37% |
127.04% |
135.73% |
136.26% |
67.40% |
-18.07% |
EPS Growth |
|
-575.00% |
-17.31% |
-80.00% |
-754.55% |
45.39% |
-93.02% |
240.00% |
127.66% |
127.71% |
200.00% |
-29.41% |
Operating Cash Flow Growth |
|
-51.43% |
-48.91% |
-28.03% |
-77.47% |
49.52% |
29.33% |
59.21% |
249.42% |
-9.22% |
9.79% |
-48.81% |
Free Cash Flow Firm Growth |
|
-2,690.43% |
-0.44% |
175.08% |
312.22% |
324.58% |
583.99% |
871.18% |
238.35% |
-32.86% |
-62.86% |
-107.95% |
Invested Capital Growth |
|
8.63% |
5.99% |
-2.80% |
-8.04% |
-21.81% |
-24.05% |
-28.96% |
-25.75% |
-17.56% |
-11.56% |
3.64% |
Revenue Q/Q Growth |
|
-17.74% |
28.59% |
-38.21% |
-323.46% |
147.87% |
346.24% |
-67.71% |
12.62% |
-8.43% |
-24.76% |
22.61% |
EBITDA Q/Q Growth |
|
-2,368.49% |
284.20% |
-96.61% |
-1,065.50% |
13.94% |
294.61% |
-88.59% |
36.90% |
-12.95% |
-40.49% |
24.10% |
EBIT Q/Q Growth |
|
-2,053.54% |
282.89% |
-96.39% |
-1,015.04% |
11.51% |
284.24% |
-90.91% |
44.83% |
-10.30% |
-52.30% |
29.74% |
NOPAT Q/Q Growth |
|
-2,053.54% |
145.16% |
-79.62% |
-756.51% |
11.51% |
114.89% |
162.40% |
47.61% |
-10.20% |
-51.87% |
28.43% |
Net Income Q/Q Growth |
|
-2,009.07% |
131.58% |
-79.62% |
-1,037.94% |
11.51% |
110.42% |
162.40% |
47.61% |
-10.20% |
-51.87% |
28.43% |
EPS Q/Q Growth |
|
-1,281.82% |
128.29% |
-88.37% |
-1,980.00% |
11.70% |
103.61% |
466.67% |
52.94% |
-11.54% |
-60.87% |
33.33% |
Operating Cash Flow Q/Q Growth |
|
-46.18% |
2.80% |
30.73% |
-68.85% |
257.13% |
-11.08% |
60.92% |
-31.62% |
-7.21% |
7.54% |
-24.96% |
Free Cash Flow Firm Q/Q Growth |
|
-192.46% |
47.89% |
158.57% |
137.75% |
209.49% |
12.30% |
17.54% |
-17.17% |
-38.59% |
-37.89% |
-125.15% |
Invested Capital Q/Q Growth |
|
4.93% |
-2.19% |
-2.99% |
-7.63% |
-10.78% |
-4.99% |
-9.27% |
-3.45% |
-0.95% |
1.93% |
6.32% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-355.13% |
508.69% |
27.93% |
0.00% |
-216.93% |
94.61% |
55.63% |
67.63% |
64.29% |
50.85% |
51.47% |
EBIT Margin |
|
-360.15% |
512.24% |
29.93% |
0.00% |
-226.56% |
93.54% |
44.02% |
56.60% |
55.45% |
35.15% |
37.20% |
Profit (Net Income) Margin |
|
-360.55% |
88.55% |
29.20% |
0.00% |
-226.58% |
5.29% |
43.01% |
56.38% |
55.28% |
35.37% |
37.05% |
Tax Burden Percent |
|
100.11% |
99.45% |
97.57% |
100.01% |
100.01% |
98.99% |
97.72% |
99.60% |
99.70% |
101.49% |
99.59% |
Interest Burden Percent |
|
100.00% |
17.38% |
100.00% |
100.00% |
100.00% |
5.72% |
100.00% |
100.00% |
100.00% |
99.13% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.56% |
2.43% |
0.00% |
0.00% |
1.01% |
2.28% |
0.40% |
0.30% |
-1.49% |
0.41% |
Return on Invested Capital (ROIC) |
|
-6.68% |
2.41% |
0.74% |
0.00% |
-1.17% |
0.13% |
1.23% |
3.03% |
3.37% |
1.38% |
1.46% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-7.54% |
2.41% |
0.74% |
0.00% |
-1.65% |
0.13% |
1.23% |
3.03% |
3.37% |
1.38% |
1.46% |
Return on Net Nonoperating Assets (RNNOA) |
|
-21.95% |
6.80% |
2.13% |
0.00% |
-5.10% |
0.38% |
3.37% |
8.05% |
8.53% |
3.46% |
3.58% |
Return on Equity (ROE) |
|
-28.63% |
9.21% |
2.87% |
0.00% |
-6.27% |
0.50% |
4.60% |
11.08% |
11.90% |
4.84% |
5.04% |
Cash Return on Invested Capital (CROIC) |
|
-8.94% |
-6.60% |
1.85% |
6.47% |
23.27% |
25.64% |
32.22% |
29.34% |
21.01% |
14.16% |
-1.72% |
Operating Return on Assets (OROA) |
|
-9.45% |
13.80% |
0.75% |
0.00% |
-1.64% |
2.23% |
1.24% |
3.00% |
3.33% |
1.35% |
1.44% |
Return on Assets (ROA) |
|
-9.46% |
2.39% |
0.73% |
0.00% |
-1.64% |
0.13% |
1.21% |
2.99% |
3.32% |
1.36% |
1.44% |
Return on Common Equity (ROCE) |
|
-28.63% |
9.21% |
2.87% |
0.00% |
-6.27% |
0.50% |
4.60% |
11.08% |
11.90% |
4.84% |
5.04% |
Return on Equity Simple (ROE_SIMPLE) |
|
-3.93% |
0.00% |
-5.84% |
-11.50% |
-7.63% |
0.00% |
-9.57% |
-1.19% |
6.23% |
0.00% |
6.46% |
Net Operating Profit after Tax (NOPAT) |
|
-80 |
36 |
7.38 |
-48 |
-43 |
6.38 |
17 |
25 |
22 |
11 |
14 |
NOPAT Margin |
|
-252.11% |
88.55% |
29.20% |
0.00% |
-158.59% |
5.29% |
43.01% |
56.38% |
55.28% |
35.37% |
37.05% |
Net Nonoperating Expense Percent (NNEP) |
|
0.86% |
0.00% |
0.00% |
0.55% |
0.49% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
2.93% |
3.73% |
7.14% |
0.00% |
4.27% |
2.70% |
4.30% |
3.85% |
2.84% |
6.24% |
5.45% |
Operating Expenses to Revenue |
|
460.15% |
-412.24% |
39.25% |
0.00% |
45.97% |
6.46% |
44.79% |
43.40% |
45.30% |
64.85% |
53.56% |
Earnings before Interest and Taxes (EBIT) |
|
-114 |
209 |
7.56 |
-69 |
-61 |
113 |
17 |
25 |
22 |
11 |
14 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-113 |
208 |
7.05 |
-68 |
-59 |
114 |
22 |
30 |
26 |
15 |
19 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.33 |
0.31 |
0.37 |
0.41 |
0.41 |
0.40 |
0.52 |
0.60 |
0.61 |
0.62 |
0.60 |
Price to Tangible Book Value (P/TBV) |
|
0.33 |
0.31 |
0.37 |
0.41 |
0.41 |
0.40 |
0.52 |
0.60 |
0.61 |
0.62 |
0.60 |
Price to Revenue (P/Rev) |
|
3.02 |
2.82 |
3.50 |
12.14 |
12.60 |
3.86 |
4.49 |
2.92 |
2.84 |
4.49 |
4.37 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.46 |
11.53 |
11.67 |
Dividend Yield |
|
14.21% |
18.21% |
15.55% |
14.76% |
16.14% |
16.59% |
12.79% |
11.11% |
11.25% |
11.29% |
11.78% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.02% |
8.67% |
8.57% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.80 |
0.79 |
0.81 |
0.79 |
0.78 |
0.79 |
0.80 |
0.81 |
0.82 |
0.83 |
0.79 |
Enterprise Value to Revenue (EV/Rev) |
|
31.51 |
29.76 |
31.68 |
93.75 |
92.77 |
28.20 |
23.35 |
12.75 |
12.12 |
20.03 |
20.56 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
41.08 |
93.07 |
19.81 |
0.00 |
0.00 |
15.71 |
15.12 |
33.19 |
34.63 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
41.23 |
94.69 |
20.01 |
0.00 |
0.00 |
16.91 |
16.31 |
41.03 |
43.56 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
42.15 |
41.25 |
43.60 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
38.18 |
42.93 |
47.35 |
58.74 |
45.49 |
40.96 |
32.30 |
26.16 |
26.87 |
27.35 |
33.11 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
43.32 |
11.72 |
2.93 |
2.65 |
2.07 |
2.34 |
3.51 |
5.52 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
3.29 |
3.15 |
3.06 |
3.03 |
2.85 |
2.70 |
2.37 |
2.24 |
2.21 |
2.31 |
2.55 |
Long-Term Debt to Equity |
|
2.31 |
2.28 |
2.12 |
2.18 |
1.95 |
1.97 |
1.82 |
1.77 |
1.74 |
1.70 |
2.32 |
Financial Leverage |
|
2.91 |
2.82 |
2.89 |
2.85 |
3.09 |
2.94 |
2.74 |
2.65 |
2.53 |
2.51 |
2.46 |
Leverage Ratio |
|
3.95 |
3.86 |
3.92 |
3.90 |
4.14 |
3.99 |
3.79 |
3.70 |
3.59 |
3.55 |
3.50 |
Compound Leverage Factor |
|
3.95 |
0.67 |
3.92 |
3.90 |
4.14 |
0.23 |
3.79 |
3.70 |
3.59 |
3.52 |
3.50 |
Debt to Total Capital |
|
76.69% |
75.89% |
75.39% |
75.17% |
74.05% |
72.99% |
70.33% |
69.18% |
68.87% |
69.75% |
71.82% |
Short-Term Debt to Total Capital |
|
22.90% |
20.93% |
23.28% |
21.08% |
23.45% |
19.71% |
16.41% |
14.52% |
14.62% |
18.21% |
6.35% |
Long-Term Debt to Total Capital |
|
53.80% |
54.96% |
52.11% |
54.09% |
50.60% |
53.28% |
53.93% |
54.66% |
54.26% |
51.54% |
65.46% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
23.31% |
24.11% |
24.61% |
24.83% |
25.95% |
27.01% |
29.67% |
30.82% |
31.13% |
30.25% |
28.18% |
Debt to EBITDA |
|
-98.38 |
-74.81 |
38.07 |
88.38 |
18.88 |
-27.16 |
-27.31 |
13.50 |
12.75 |
27.81 |
31.32 |
Net Debt to EBITDA |
|
-92.96 |
-70.24 |
36.54 |
81.02 |
17.12 |
-25.31 |
-25.22 |
12.11 |
11.59 |
25.75 |
27.27 |
Long-Term Debt to EBITDA |
|
-69.01 |
-54.18 |
26.32 |
63.60 |
12.90 |
-19.82 |
-20.94 |
10.67 |
10.04 |
20.55 |
28.55 |
Debt to NOPAT |
|
-119.51 |
-99.83 |
-75.52 |
-37.77 |
-53.65 |
-37.31 |
-35.55 |
-281.36 |
35.53 |
34.56 |
39.44 |
Net Debt to NOPAT |
|
-112.93 |
-93.73 |
-72.48 |
-34.62 |
-48.65 |
-34.77 |
-32.83 |
-252.40 |
32.29 |
31.99 |
34.34 |
Long-Term Debt to NOPAT |
|
-83.83 |
-72.30 |
-52.20 |
-27.18 |
-36.66 |
-27.23 |
-27.25 |
-222.30 |
27.99 |
25.53 |
35.95 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-525 |
-274 |
160 |
381 |
1,180 |
1,325 |
1,557 |
1,290 |
792 |
492 |
-124 |
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 |
|
-11.65 |
0.00 |
2.29 |
0.00 |
0.00 |
0.00 |
28.12 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.39 |
0.00 |
0.34 |
0.00 |
0.00 |
0.00 |
0.67 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.39 |
0.00 |
0.34 |
0.00 |
0.00 |
0.00 |
0.67 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.03 |
0.03 |
0.03 |
0.01 |
0.01 |
0.02 |
0.03 |
0.05 |
0.06 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
5,605 |
5,483 |
5,319 |
4,913 |
4,383 |
4,164 |
3,778 |
3,648 |
3,613 |
3,683 |
3,916 |
Invested Capital Turnover |
|
0.03 |
0.03 |
0.03 |
0.01 |
0.01 |
0.02 |
0.03 |
0.05 |
0.06 |
0.04 |
0.04 |
Increase / (Decrease) in Invested Capital |
|
445 |
310 |
-153 |
-430 |
-1,223 |
-1,318 |
-1,540 |
-1,265 |
-770 |
-481 |
137 |
Enterprise Value (EV) |
|
4,493 |
4,314 |
4,326 |
3,889 |
3,405 |
3,282 |
3,037 |
2,937 |
2,952 |
3,066 |
3,109 |
Market Capitalization |
|
430 |
408 |
478 |
504 |
462 |
450 |
583 |
673 |
690 |
688 |
660 |
Book Value per Share |
|
$16.88 |
$17.08 |
$16.91 |
$15.75 |
$14.63 |
$14.47 |
$14.39 |
$14.44 |
$13.90 |
$13.77 |
$13.62 |
Tangible Book Value per Share |
|
$16.88 |
$17.08 |
$16.91 |
$15.75 |
$14.63 |
$14.47 |
$14.39 |
$14.44 |
$13.90 |
$13.77 |
$13.62 |
Total Capital |
|
5,605 |
5,483 |
5,319 |
4,913 |
4,383 |
4,164 |
3,778 |
3,648 |
3,613 |
3,683 |
3,916 |
Total Debt |
|
4,299 |
4,161 |
4,009 |
3,693 |
3,245 |
3,039 |
2,657 |
2,524 |
2,488 |
2,569 |
2,812 |
Total Long-Term Debt |
|
3,016 |
3,013 |
2,771 |
2,657 |
2,218 |
2,219 |
2,037 |
1,994 |
1,960 |
1,898 |
2,563 |
Net Debt |
|
4,062 |
3,906 |
3,848 |
3,385 |
2,943 |
2,832 |
2,454 |
2,264 |
2,262 |
2,378 |
2,449 |
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) |
|
34 |
0.00 |
0.00 |
21 |
18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
4,299 |
4,161 |
4,009 |
3,693 |
3,245 |
3,039 |
2,657 |
2,524 |
2,488 |
2,569 |
2,812 |
Total Depreciation and Amortization (D&A) |
|
1.60 |
-1.45 |
-0.51 |
1.07 |
2.60 |
1.28 |
4.52 |
4.83 |
3.55 |
4.74 |
5.29 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($1.52) |
$0.42 |
$0.05 |
($0.94) |
($0.83) |
$0.03 |
$0.17 |
$0.26 |
$0.23 |
$0.09 |
$0.12 |
Adjusted Weighted Average Basic Shares Outstanding |
|
77.40M |
77.30M |
77.41M |
77.42M |
77.73M |
77.58M |
77.87M |
79.46M |
80.93M |
79.80M |
80.98M |
Adjusted Diluted Earnings per Share |
|
($1.52) |
$0.43 |
$0.05 |
($0.94) |
($0.83) |
$0.03 |
$0.17 |
$0.26 |
$0.23 |
$0.09 |
$0.12 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
77.40M |
77.30M |
78.09M |
77.42M |
77.73M |
77.58M |
77.87M |
80.91M |
81.37M |
79.89M |
81.77M |
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 |
|
77.41M |
77.41M |
77.41M |
77.73M |
77.73M |
77.87M |
77.87M |
80.93M |
80.93M |
81.00M |
79.86M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
16 |
36 |
7.38 |
-48 |
-43 |
6.38 |
17 |
25 |
22 |
7.37 |
14 |
Normalized NOPAT Margin |
|
48.85% |
88.55% |
29.20% |
0.00% |
-158.59% |
5.29% |
43.01% |
56.38% |
55.28% |
24.39% |
37.05% |
Pre Tax Income Margin |
|
-360.15% |
89.04% |
29.93% |
0.00% |
-226.56% |
5.35% |
44.02% |
56.60% |
55.45% |
34.85% |
37.20% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-2.54 |
0.00 |
0.11 |
0.00 |
0.00 |
0.00 |
0.31 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-1.78 |
0.00 |
0.11 |
0.00 |
0.00 |
0.00 |
0.30 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-2.54 |
0.00 |
0.11 |
0.00 |
0.00 |
0.00 |
0.31 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-1.78 |
0.00 |
0.11 |
0.00 |
0.00 |
0.00 |
0.30 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-180.54% |
-154.63% |
-114.68% |
-62.74% |
-101.61% |
-75.81% |
-82.61% |
-664.04% |
127.98% |
121.66% |
127.97% |
Augmented Payout Ratio |
|
-180.54% |
-154.63% |
-114.68% |
-62.74% |
-101.61% |
-75.81% |
-82.61% |
-664.04% |
127.98% |
121.71% |
131.93% |
Key Financial Trends
TPG RE Finance Trust (NYSE: TRTX) Financial Highlights and Trends Analysis
Analyzing TRTX's financials from Q3 2022 through Q1 2025 reveals a business recovering from significant earnings volatility and operational challenges experienced in 2022-2023, moving towards steadily improving profitability and stronger cash flow in recent quarters.
- Net income has rebounded significantly from large losses in 2022 and early 2023 to a positive $13.7 million in Q1 2025, up from a loss of $61.2 million in Q3 2023.
- Q1 2025 saw net interest income of $24.9 million, showing consistency compared to prior quarters around $20-29 million, indicating stable core earnings from investments and lending.
- Total revenue increased to $37 million in Q1 2025 from roughly $25 million in Q1 2024, supported by improved non-interest income which grew to $12.1 million in Q1 2025 from about $3.5 million in Q1 2024.
- Net cash provided by operating activities remains strong and positively trending, with $19.1 million in Q1 2025 sustaining solid core cash flow generation ability.
- Investment and loan portfolio remains substantial, with loans and leases net of allowance stable around $3.2 billion as of Q1 2025, reflecting consistent lending activities.
- Common equity stayed robust at approximately $1.1 billion in Q1 2025, indicating a strong capital base to absorb losses and support future growth.
- Consistent payment of dividends at $0.24 per share across quarters suggests management confidence and a shareholder-friendly capital return policy.
- Allowance for loan and lease losses decreased to about $64.7 million in Q1 2025, down from much higher provisions and allowances during 2022-2023, which could impact future credit risk but currently seems contained.
- Issuance and repayment of debt fluctuate significantly quarter-to-quarter, with Q1 2025 showing net debt issuance of approximately $183 million (issuance $943M minus repayment $760M), indicating active balance sheet management to fund portfolio and operations.
- Total non-interest expenses remain elevated, at $19.8 million in Q1 2025, slightly higher than prior quarters, driven by other operating expenses, potentially pressuring net margins if revenue growth slows.
- Provision for credit losses, while reduced from 2022 levels, remains at $3.4 million in Q1 2025, reflecting continuing asset quality risks.
- Cash interest paid remains high at around $42 million in Q1 2025, impacting free cash flow, likely due to significant debt levels.
Summary: TRTX has shown notable recovery and stabilization after challenging periods in 2022-2023. Improving net income and strong operating cash flows signal better operational performance and risk management. However, ongoing elevated expenses, continual credit loss provisions, and high interest costs indicate areas management must monitor closely. The company's solid equity base and dividend consistency provide some cushion and confidence for investors.
08/03/25 12:56 PMAI Generated. May Contain Errors.