NEXPOINT RESIDENTIAL TRUST, INC. REPORTS SECOND QUARTER 2025 RESULTS
NXRT Reports
Highlights
- NXRT1 reported Net Loss, FFO2, Core FFO2 and AFFO2 of
$(7.0)M ,$16.9M ,$18.0M and$20.3M , respectively, attributable to common stockholders for the quarter endedJune 30, 2025 , compared to Net Income, FFO, Core FFO, and AFFO of$10.6M ,$16.3M ,$18.1M and$20.8M , respectively, attributable to common stockholders for the quarter endedJune 30, 2024 . - NXRT reported Net Loss, FFO, Core FFO and AFFO of
$(13.9)M ,$34.3M ,$37.0M and$41.8M , respectively, attributable to common stockholders for the six months endedJune 30, 2025 , compared to Net Income, FFO, Core FFO, and AFFO of$36.9M ,$35.3M ,$37.5M and$42.8M , respectively, attributable to common stockholders for the six months endedJune 30, 2024 . - For the three months ended
June 30, 2025 ,Q2 Same Store properties3, occupancy decreased 80 bps, total revenue decreased 0.2%, and average effective rent and NOI2 decreased 1.3% and 1.1% over the prior year period. - For the six months ended
June 30, 2025 ,YTD Same Store properties3, occupancy decreased 80 bps, total revenue and NOI2 decreased 0.6% and 2.4%, respectively, and average effective rent decreased 1.3% over the prior year period. - NXRT paid a second quarter dividend of
$0.51 per share of common stock onJune 30, 2025 . - During the second quarter, the Company purchased and subsequently retired 223,109 shares of its common stock, totaling approximately
$7.6 million at an average price of$34.29 per share. - The weighted average effective monthly rent per unit across all 35 properties held as of
June 30, 2025 (the "Portfolio"), consisting of 12,9844 units, was$1,500 , while physical occupancy was 93.3%. - During the second quarter 2025, for the properties in the Portfolio, we completed 555 full and partial upgrades and leased 381 upgraded units, achieving an average monthly rent premium of
$73 and a 26.0% ROI5. - Since inception, for the properties currently in the Portfolio, we have completed 9,113 full and partial upgrades, 4,870 kitchen and laundry appliances, and 11,199 technology packages, resulting in a
$165 ,$50 , and$43 average monthly rental increase per unit and a 20.8%, 64.2%, and 37.2% ROI, respectively.
1) |
In this release, "we," "us," "our," the "Company," and "NXRT" each refer to |
2) |
FFO, Core FFO, AFFO and NOI are non-GAAP measures. For a discussion of why we consider these non-GAAP measures useful and reconciliations of FFO, Core FFO, AFFO and NOI to net loss, see the "Definitions and Reconciliations of Non-GAAP Measures," "FFO, Core FFO and AFFO" and "NOI and Same Store NOI" sections of this release. |
3) |
We define "Same Store" properties as properties that were in our Portfolio for the entirety of the periods being compared. There are 35 properties encompassing 12,946 units of apartment space in our Same Store pool for the three months ended |
4) |
Total units owned in our Portfolio is 12,984, however 38 units are currently down due to casualty events ( |
5) |
We define Return on Investment ("ROI") as the sum of the actual rent premium divided by the sum of the total cost. |
Second Quarter 2025 Financial Results
- Total revenues were
$63.1 million for the second quarter of 2025, compared to$64.2 million for the second quarter of 2024. - Net loss for the second quarter of 2025 totaled
$7.0 million , or loss of$(0.28) per diluted share, which included$24.1 million of depreciation and amortization expense. This compared to net income of$10.6 million , or income of$0.40 per diluted share, for the second quarter of 2024, which included$24.4 million of depreciation and amortization expense. - The change in our net loss of
$(7.1) million for the three months endedJune 30, 2025 as compared to our net income of$10.6 million for the three months endedJune 30, 2024 primarily relates to a decrease in gain on sales of real estate of$18.7 million . - For the second quarter of 2025, NOI was
$38.0 million on 35 properties, compared to$38.9 million for the second quarter of 2024 on 36 properties. - For the second quarter of 2025, Q2 Same Store NOI decreased 1.1% to
$38.0 million , compared to$38.4 million for the second quarter of 2024. - For the second quarter of 2025, FFO totaled
$16.9 million , or$0.67 per diluted share, compared to$16.3 million , or$0.62 per diluted share, for the second quarter of 2024. - For the second quarter of 2025, Core FFO totaled
$18.0 million , or$0.71 per diluted share, compared to$18.1 million , or$0.69 per diluted share, for the second quarter of 2024. - For the second quarter of 2025, AFFO totaled
$20.3 million , or$0.80 per diluted share, compared to$20.8 million , or$0.79 per diluted share, for the second quarter of 2024.
2025 Year to Date Financial Results
- Total revenues were
$126.4 million for the six months endedJune 30, 2025 , compared to$131.8 million for the six months endedJune 30, 2024 . - Net loss for the six months ended
June 30, 2025 totaled$13.9 million , or loss of$(0.55) per diluted share, which included$48.4 million of depreciation and amortization expense. This compared to net income of$36.9 million , or income of$1.40 per diluted share, for the six months endedJune 30, 2024 , which included$48.8 million of depreciation and amortization expense. - The change in our net loss of
$(14.0) million for the six months endedJune 30, 2025 as compared to our net income of$37.0 million for the six months endedJune 30, 2024 primarily relates to an decrease in gain on sales of real estate of$50.4 million . - For the six months ended
June 30, 2025 , NOI was$75.8 million on 35 properties, compared to$80.0 million for the six months endedJune 30, 2024 on 36 properties. - For the six months ended
June 30, 2025 , Same Store NOI decreased 2.4% to$75.8 million , compared to$77.7 million for the six months endedJune 30, 2024 . - For the six months ended
June 30, 2025 , FFO totaled$34.3 million , or$1.34 per diluted share, compared to$35.3 million , or$1.34 per diluted share, for the six months endedJune 30, 2024 . - For the six months ended
June 30, 2025 , Core FFO totaled$37.0 million , or$1.45 per diluted share, compared to$37.5 million , or$1.43 per diluted share, for the six months endedJune 30, 2024 . - For the six months ended
June 30, 2025 , AFFO totaled$41.8 million , or$1.64 per diluted share, compared to$42.8 million , or$1.62 per diluted share, for the six months endedJune 30, 2024 .
Subsequent Events
- On
July 28, 2025 , the Company's Board approved a quarterly dividend of$0.51 per share, payable onSeptember 30, 2025 to stockholders of record onSeptember 15, 2025 . - On
July 11, 2025 , the Company, throughNexPoint Residential Trust Operating Partnership, L.P. (the "OP") entered into a$200.0 million revolving credit facility withJ.P. Morgan Chase Bank, N.A . and the lenders thereto from time to time (the "Credit Facility"). The Credit Facility may be increased by up to an additional$200.0 million if the lenders agree to increase their commitments. The Credit Facility will mature onJune 30, 2028 , unless the Company exercises its option to extend for a one-year term.
Second Quarter Earnings Conference Call
NXRT will host a call on
A replay of the conference call will also be available through
About NXRT
Cautionary Statement Regarding Forward-Looking Statements
This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that are based on management's current expectations, assumptions and beliefs. Forward-looking statements can often be identified by words such as "expect," "anticipate," "estimate," "may," "plan," "believe" and similar expressions, and variations or negatives of these words. These forward-looking statements include, but are not limited to, statements regarding NXRT's business and industry in general, forecasted submarket deliveries, 2025 full year guidance for earnings per diluted share and Core FFO per diluted share and the related components and assumptions, including acquisitions and dispositions, shares outstanding, and same store growth projections, NXRT's net asset value and the related components and assumptions, including estimated value-add expenditures, debt payments, outstanding debt, and shares outstanding, net income and NOI guidance for the full year and third quarter of 2025 and the related assumptions, planned value-add programs, including projected average rehab costs, rent change and return on investment, and expected settlement of interest rate swaps and the effect on the debt maturity schedule, rehab budgets. They are not guarantees of future results and are subject to risks, uncertainties and assumptions that could cause actual results to differ materially from those expressed in any forward-looking statement, including those described in greater detail in our filings with the
FFO, Core FFO and AFFO
The following table reconciles our calculations of FFO, Core FFO and AFFO to net income (loss), the most directly comparable GAAP financial measure, for the three and six months ended
|
|
For the Three Months Ended |
|
|
For the Six Months Ended |
|
|
|
|
|
|||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|
% Change |
|
|
|||||
Net income (loss) |
|
$ |
(7,061) |
|
|
$ |
10,638 |
|
|
$ |
(13,985) |
|
|
$ |
37,040 |
|
|
N/M |
|
|
|
Depreciation and amortization |
|
|
24,059 |
|
|
|
24,442 |
|
|
|
48,409 |
|
|
|
48,765 |
|
|
|
-0.7 |
% |
|
Gain on sales of real estate |
(1) |
|
— |
|
|
|
(18,686) |
|
|
|
— |
|
|
|
(50,395) |
|
|
N/M |
|
|
|
Adjustment for noncontrolling interests |
|
|
(67) |
|
|
|
(64) |
|
|
|
(136) |
|
|
|
(139) |
|
|
|
-2.2 |
% |
|
FFO attributable to common stockholders |
|
|
16,931 |
|
|
|
16,330 |
|
|
|
34,288 |
|
|
|
35,271 |
|
|
|
-2.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
FFO per share - basic |
|
$ |
0.67 |
|
|
$ |
0.64 |
|
|
$ |
1.35 |
|
|
$ |
1.38 |
|
|
|
-2.2 |
% |
|
FFO per share - diluted |
|
$ |
0.67 |
|
|
$ |
0.62 |
|
|
$ |
1.34 |
|
|
$ |
1.34 |
|
|
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Loss on extinguishment of debt and modification costs |
|
|
— |
|
|
|
255 |
|
|
|
— |
|
|
|
801 |
|
|
N/M |
|
|
|
Casualty-related expenses/(recoveries) |
|
|
(792) |
|
|
|
232 |
|
|
|
(1,448) |
|
|
|
267 |
|
|
N/M |
|
|
|
Casualty loss |
|
|
5 |
|
|
|
737 |
|
|
|
168 |
|
|
|
538 |
|
|
N/M |
|
|
|
Amortization of deferred financing costs |
|
|
1,628 |
|
|
|
702 |
|
|
|
3,272 |
|
|
|
1,419 |
|
|
N/M |
|
|
|
Mark-to-market adjustments of interest rate caps |
|
|
187 |
|
|
|
(116) |
|
|
|
778 |
|
|
|
(742) |
|
|
N/M |
|
|
|
Adjustment for noncontrolling interests |
|
|
(4) |
|
|
|
(7) |
|
|
|
(11) |
|
|
|
(9) |
|
|
|
22.2 |
% |
|
Core FFO attributable to common stockholders |
|
|
17,955 |
|
|
|
18,133 |
|
|
|
37,047 |
|
|
|
37,545 |
|
|
|
-1.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Core FFO per share - basic |
|
$ |
0.71 |
|
|
$ |
0.71 |
|
|
$ |
1.46 |
|
|
$ |
1.46 |
|
|
|
0.0 |
% |
|
Core FFO per share - diluted |
|
$ |
0.71 |
|
|
$ |
0.69 |
|
|
$ |
1.45 |
|
|
$ |
1.43 |
|
|
|
1.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Equity-based compensation expense |
|
|
2,335 |
|
|
|
2,684 |
|
|
|
4,810 |
|
|
|
5,231 |
|
|
|
-8.0 |
% |
|
Adjustment for noncontrolling interests |
|
|
(9) |
|
|
|
(11) |
|
|
|
(19) |
|
|
|
(21) |
|
|
|
-9.5 |
% |
|
AFFO attributable to common stockholders |
|
|
20,281 |
|
|
|
20,806 |
|
|
|
41,838 |
|
|
|
42,755 |
|
|
|
-2.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
AFFO per share - basic |
|
$ |
0.80 |
|
|
$ |
0.81 |
|
|
$ |
1.65 |
|
|
$ |
1.67 |
|
|
|
-1.2 |
% |
|
AFFO per share - diluted |
|
$ |
0.80 |
|
|
$ |
0.79 |
|
|
$ |
1.64 |
|
|
$ |
1.62 |
|
|
|
1.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Weighted average common shares outstanding - basic |
|
|
25,384 |
|
|
|
25,540 |
|
|
|
25,416 |
|
|
|
25,630 |
|
|
|
-0.8 |
% |
|
Weighted average common shares outstanding - diluted |
(2) |
|
25,404 |
|
|
|
26,309 |
|
|
|
25,540 |
|
|
|
26,331 |
|
|
|
-3.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dividends declared per common share |
|
$ |
0.51 |
|
|
$ |
0.46 |
|
|
$ |
1.02 |
|
|
$ |
0.92 |
|
|
|
10.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income (loss) Coverage - diluted |
(3) |
-0.55x |
|
|
0.87x |
|
|
-0.54x |
|
|
1.51x |
|
|
N/M |
|
|
|||||
FFO Coverage - diluted |
(3) |
1.31x |
|
|
1.34x |
|
|
1.31x |
|
|
1.45x |
|
|
|
-9.3 |
% |
|
||||
Core FFO Coverage - diluted |
(3) |
1.39x |
|
|
1.49x |
|
|
1.42x |
|
|
1.55x |
|
|
|
-8.1 |
% |
|
||||
AFFO Coverage - diluted |
(3) |
1.57x |
|
|
1.71x |
|
|
1.61x |
|
|
1.75x |
|
|
|
-8.2 |
% |
|
|
|
(1) |
|
(2) |
The Company uses actual diluted weighted average common shares outstanding when in a dilutive position for FFO, Core FFO and AFFO. |
(3) |
Indicates coverage ratio of Net Income (Loss)/FFO/Core FFO/AFFO per common share (diluted) over dividends declared per common share during the period. |
Definitions and Reconciliations of Non-GAAP Measures
Definitions
This presentation contains non-GAAP financial measures. A "non-GAAP financial measure" is defined as a numerical measure of a company's financial performance that excludes or includes amounts so as to be different than the most directly comparable measure calculated and presented in accordance with GAAP in the statements of income (loss), balance sheets or statements of cash flows of the Company. The non-GAAP financial measures used within this presentation are net operating income ("NOI"), funds from operations attributable to common stockholders ("FFO"), FFO per diluted share, Core FFO, Core FFO per diluted share, adjusted FFO ("AFFO"), AFFO per diluted share and net debt.
NOI is used by investors and our management to evaluate and compare the performance of our properties to other comparable properties, to determine trends in earnings and to compute the fair value of our properties. NOI is calculated by adjusting net income (loss) to add back (1) interest expense (2) advisory and administrative fees, (3) depreciation and amortization expenses, (4) gains or losses from the sale of operating real estate assets that are included in net income (loss) computed in accordance with GAAP, (5) corporate income and corporate general and administrative expenses that are not reflective of operations of the properties, (6) other gains and losses that are specific to us including loss on extinguishment of debt and modification costs, (7) casualty-related expenses/(recoveries) and casualty gains (losses), (8) property general and administrative expenses that are not reflective of the continuing operations of the properties or are incurred on behalf of the Company at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees and (9) equity in earnings of affiliate. We define "Same Store NOI" as NOI for our properties that are comparable between periods. We view Same Store NOI as an important measure of the operating performance of our properties because it allows us to compare operating results of properties owned for the entirety of the current and comparable periods and therefore eliminates variations caused by acquisitions or dispositions during the periods.
FFO is defined by the
Core FFO makes certain adjustments to FFO, which are not representative of the ongoing operating performance of our Portfolio. Core FFO adjusts FFO to remove items such as casualty-related expenses/(recoveries) and losses (gains), loss on extinguishment of debt and modification costs, the amortization of deferred financing costs, mark-to-market gains or losses related to interest rate cap agreements not designated as hedges for accounting purposes, and the noncontrolling interests (as described above) related to these items. Starting in the third quarter of 2024, the Company has adjusted Core FFO to remove (1) the amortization of all deferred financing costs instead of those solely related to short-term debt financing and (2) mark-to-market gains or losses related to interest rate cap agreements not designated as hedges for accounting purposes. Prior periods have been recast to conform to the current presentation.
AFFO makes certain adjustments to Core FFO in order to arrive at a more refined measure of the operating performance of our Portfolio. There is no industry standard definition of AFFO and practice is divergent across the industry. AFFO adjusts Core FFO to remove items such as equity-based compensation expense and the noncontrolling interests related to this item.
Net debt is calculated by subtracting cash and cash equivalents and restricted cash held for value-add upgrades and green improvements from total debt outstanding.
We believe that the use of NOI, FFO, Core FFO, AFFO and net debt, combined with the required GAAP presentations, improves the understanding of operating results and debt levels of real estate investment trusts ("REITs") among investors and makes comparisons of operating results and debt levels among such companies more meaningful. While NOI, FFO, Core FFO, AFFO and net debt are relevant and widely used measures of operating performance and debt levels of REITs, they do not represent cash flows from operations, net income (loss) or total debt as defined by GAAP and should not be considered an alternative to those measures in evaluating our liquidity, operating performance and debt levels. NOI, FFO, Core FFO and AFFO do not purport to be indicative of cash available to fund our future cash requirements. We present net debt because we believe it provides our investors a better understanding of our leverage ratio. Net debt should not be considered an alternative to total debt, as we may not always be able to use our available cash to repay debt. Our computation of NOI, FFO, Core FFO, AFFO and net debt may not be comparable to NOI, FFO, Core FFO, AFFO and net debt reported by other REITs. For a more complete discussion of NOI, FFO, Core FFO and AFFO, see our most recent Annual Report on Form 10-K and our other filings with the
Reconciliations
NOI and Same Store NOI
The following table, which has not been adjusted for the effects of noncontrolling interests, reconciles NOI and our Same Store NOI for the three and six months ended
|
|
For the Three Months Ended |
|
|
For the Six Months Ended |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Net income (loss) |
|
$ |
(7,061) |
|
|
$ |
10,638 |
|
|
$ |
(13,985) |
|
|
$ |
37,040 |
|
Adjustments to reconcile net income (loss) to NOI: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Advisory and administrative fees |
|
|
1,725 |
|
|
|
1,734 |
|
|
|
3,421 |
|
|
|
3,477 |
|
Corporate general and administrative expenses |
|
|
4,499 |
|
|
|
4,779 |
|
|
|
8,956 |
|
|
|
9,689 |
|
Corporate income |
|
|
(370) |
|
|
|
(516) |
|
|
|
(812) |
|
|
|
(812) |
|
Casualty-related expenses/(recoveries) |
(1) |
|
(792) |
|
|
|
232 |
|
|
|
(1,448) |
|
|
|
267 |
|
Casualty loss |
|
|
5 |
|
|
|
737 |
|
|
|
168 |
|
|
|
538 |
|
Property general and administrative expenses |
(2) |
|
868 |
|
|
|
1,334 |
|
|
|
1,658 |
|
|
|
2,317 |
|
Depreciation and amortization |
|
|
24,059 |
|
|
|
24,442 |
|
|
|
48,409 |
|
|
|
48,765 |
|
Interest expense |
|
|
15,162 |
|
|
|
13,971 |
|
|
|
29,543 |
|
|
|
28,362 |
|
Equity in earnings of affiliate |
|
|
(59) |
|
|
|
(53) |
|
|
|
(114) |
|
|
|
(91) |
|
Loss on extinguishment of debt and modification costs |
|
|
— |
|
|
|
255 |
|
|
|
— |
|
|
|
801 |
|
Gain on sales of real estate |
(3) |
|
— |
|
|
|
(18,686) |
|
|
|
— |
|
|
|
(50,395) |
|
NOI |
|
$ |
38,036 |
|
|
$ |
38,867 |
|
|
$ |
75,796 |
|
|
$ |
79,958 |
|
Less |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Revenues |
|
|
— |
|
|
|
(818) |
|
|
|
(4) |
|
|
|
(4,702) |
|
Operating expenses |
|
|
— |
|
|
|
393 |
|
|
|
(19) |
|
|
|
2,407 |
|
Operating income |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3) |
|
Same Store NOI |
|
$ |
38,036 |
|
|
$ |
38,442 |
|
|
$ |
75,773 |
|
|
$ |
77,660 |
|
|
|
(1) |
Adjustment to net income (loss) to exclude certain property operating expenses that are casualty-related expenses/(recoveries). |
(2) |
Adjustment to net income (loss) to exclude certain property general and administrative expenses that are not reflective of the continuing operations of the properties or are incurred on our behalf at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees. |
(3) |
|
Reconciliation of Debt to Net Debt
(dollar amounts in thousands) |
|
Q2 2025 |
|
|
Q2 2024 |
|
||
Total mortgage debt |
|
$ |
1,503,242 |
|
|
$ |
1,462,935 |
|
Total debt outstanding |
|
|
1,503,242 |
|
|
|
1,462,935 |
|
|
|
|
|
|
|
|
||
Adjustments to arrive at net debt: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
|
(13,623) |
|
|
|
(21,262) |
|
Restricted cash held for value-add upgrades and green improvements |
|
|
(3,320) |
|
|
|
(4,219) |
|
Net Debt |
|
$ |
1,486,299 |
|
|
$ |
1,437,454 |
|
Enterprise Value (1) |
|
$ |
2,331,299 |
|
|
$ |
2,441,454 |
|
Leverage Ratio |
|
|
64 |
% |
|
|
59 |
% |
|
|
(1) |
Enterprise Value is calculated as Market Capitalization plus Net Debt. |
Guidance Reconciliations of NOI, Same Store NOI, FFO, Core FFO and AFFO
The following table, which has not been adjusted for the effects of noncontrolling interests, reconciles NOI to net loss (the most directly comparable GAAP financial measure) for the periods presented below (in thousands):
|
|
For the Year Ended |
|
|
For the Three Months Ended |
|
||
|
|
|
|
|
|
|
||
Net loss |
|
$ |
(33,617) |
|
|
$ |
(10,526) |
|
Adjustments to reconcile net income to NOI: |
|
|
|
|
|
|
||
Advisory and administrative fees |
|
|
6,981 |
|
|
|
1,780 |
|
Corporate general and administrative expenses |
|
|
18,805 |
|
|
|
4,925 |
|
Corporate income |
|
|
(1,697) |
|
|
|
(443) |
|
Property general and administrative expenses |
(2) |
|
3,130 |
|
|
|
1,279 |
|
Depreciation and amortization |
|
|
98,259 |
|
|
|
25,348 |
|
Interest expense |
|
|
59,972 |
|
|
|
15,402 |
|
Casualty-related recoveries |
|
|
168 |
|
|
|
— |
|
Equity in earnings of affiliate |
|
|
(234) |
|
|
|
(60) |
|
NOI |
|
$ |
151,767 |
|
|
$ |
37,705 |
|
Less |
|
|
|
|
|
|
||
Revenues |
(3) |
|
(7) |
|
|
|
|
|
Operating expenses |
(3) |
|
(19) |
|
|
|
|
|
Same Store NOI |
(3) |
$ |
151,741 |
|
|
|
|
|
|
(1) |
|
(2) |
Adjustment to net loss to exclude certain property general and administrative expenses that are not reflective of the continuing operations of the properties or are incurred on our behalf at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees. |
(3) |
Amounts are derived from the results of operations of our Full Year 2025 Same Store properties and |
The following table reconciles our FFO, Core FFO and AFFO guidance to our net loss (the most directly comparable GAAP financial measure) guidance for the year ended
|
|
For the Year Ended |
|
|
|
|
|
|
|
Net loss |
|
$ |
(33,617) |
|
Depreciation and amortization |
|
|
98,259 |
|
Adjustment for noncontrolling interests |
|
|
(255) |
|
FFO attributable to common stockholders |
|
|
64,387 |
|
FFO per share - diluted (1) |
|
$ |
2.51 |
|
|
|
|
|
|
Casualty-related recoveries |
|
|
(1,281) |
|
Amortization of deferred financing costs |
|
|
6,481 |
|
Mark-to-market adjustments of interest rate caps |
|
|
911 |
|
Adjustment for noncontrolling interests |
|
|
(24) |
|
Core FFO attributable to common stockholders |
|
|
70,474 |
|
Core FFO per share - diluted (1) |
|
$ |
2.75 |
|
|
|
|
|
|
Equity-based compensation expense |
|
|
9,993 |
|
Adjustment for noncontrolling interests |
|
|
(39) |
|
AFFO attributable to common stockholders |
|
|
80,428 |
|
AFFO per share - diluted (1) |
|
$ |
3.14 |
|
|
|
|
|
|
Weighted average common shares outstanding - diluted |
|
|
25,616 |
|
|
|
(1) |
For purposes of calculating per share data, we assume a weighted average diluted share count of approximately 25.6 million for the full year 2025. |
NOI
The following table, which has not been adjusted for the effects of noncontrolling interests, reconciles NOI for the three months ended
|
|
For the Three Months Ended |
|
|
For the Year Ended |
|
||
Net income (loss) |
|
$ |
(6,924) |
|
|
$ |
1,114 |
|
Adjustments to reconcile net income (loss) to NOI: |
|
|
|
|
|
|
||
Advisory and administrative fees |
|
|
1,696 |
|
|
|
6,899 |
|
Corporate general and administrative expenses |
|
|
4,457 |
|
|
|
19,399 |
|
Corporate income |
|
|
(442) |
|
|
|
(2,215) |
|
Casualty-related expenses/(recoveries) |
(1) |
|
(656) |
|
|
|
1,389 |
|
Casualty loss |
|
|
163 |
|
|
|
626 |
|
Property general and administrative expenses |
(2) |
|
790 |
|
|
|
3,998 |
|
Depreciation and amortization |
|
|
24,350 |
|
|
|
97,762 |
|
Interest expense |
|
|
14,381 |
|
|
|
58,477 |
|
Equity in earnings of affiliate |
|
|
(55) |
|
|
|
(172) |
|
Loss on extinguishment of debt and modification costs |
|
|
— |
|
|
|
24,004 |
|
Gain on sales of real estate |
|
|
— |
|
|
|
(54,246) |
|
NOI |
|
$ |
37,760 |
|
|
$ |
157,035 |
|
|
|
(1) |
Adjustment to net income (loss) to exclude certain property operating expenses that are casualty-related expenses/(recoveries). |
(2) |
Adjustment to net income (loss) to exclude certain property general and administrative expenses that are not reflective of the continuing operations of the properties or are incurred on our behalf at the property for expenses such as legal, professional, centralized leasing service and franchise tax fees. |
Contact:
Investor Relations
IR@nexpoint.com
(214) 276-6300
Media inquiries: Comms@nexpoint.com
View original content to download multimedia:https://www.prnewswire.com/news-releases/nexpoint-residential-trust-inc-reports-second-quarter-2025-results-302515814.html
SOURCE