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's recent quarterly results show some interesting trends when viewed across the past several years through Q1 2025. Here’s a summary of key financial highlights and trends observed from their Income Statements, Cash Flow Statements, and Balance Sheets:
- Consistent Net Interest Income: TPG RE Finance Trust has maintained positive net interest income each quarter. For example, Q1 2025 reported net interest income of $24.9 million, consistent with prior quarters, reflecting solid core earnings from their investment securities.
- Improved Net Income in Recent Quarters: Net income attributable to common shareholders increased to $9.96 million in Q1 2025 from $6.91 million in Q4 2024, marking a positive earnings momentum.
- Strong Operating Cash Flow: Net cash provided by continuing operating activities was $19.13 million in Q1 2025, showing healthy cash generation from operations, improving financial flexibility.
- Growing Investment Securities Portfolio: Purchases and maturities of investment securities continue actively, with $13.95 million purchases and $21.5 million sales/maturities in Q1 2025, indicative of active portfolio management to maximize returns.
- Stable Dividend Payments: The company has consistently paid quarterly cash dividends to common shareholders of $0.24 per share over several quarters, reflecting a commitment to returning value to shareholders.
- Substantial Debt Balances: Total liabilities remain high, with about $2.85 billion in total liabilities at Q1 2025, including long-term debt around $2.56 billion, with active issuance and repayments noted in financing cash flows. Debt management is critical for the trust given its business model.
- Share Count Stable: Weighted average shares outstanding have remained relatively stable, with about 80.9 million basic shares in Q1 2025, indicating limited dilution or share repurchases.
- Credit Loss Provisions Fluctuate: Provision for credit losses increased to $3.42 million in Q1 2025 but showed significant volatility in prior periods, sometimes negative, suggesting variable credit quality or reserve adjustments that could create earnings uncertainty.
- High Operating Expenses: Total non-interest expenses remain substantial, with $19.83 million in Q1 2025. Other operating expenses have generally increased over time, impacting operating margins.
- Volatile Earnings in Past Years: While recent quarters show profitability, 2022 and early 2023 included periods of significant net losses (notably Q2 and Q3 2022 and Q3 2023), driven largely by large provisions for loan losses and unrealized capital losses, highlighting earnings volatility risks.
Summary: Overall, TPG RE Finance Trust displays stable core interest income and operating cash flows with improving profitability in the recent quarters, supporting its dividend policy. However, investors should be mindful of the fluctuating credit loss provisions and historically volatile earnings, which are characteristic risks for a real estate finance trust exposed to credit and market conditions. The company’s diligent management of its investment securities and debt will be important to monitor moving forward.
08/23/25 10:40 PMAI Generated. May Contain Errors.