Press Release: NEXPOINT RESIDENTIAL TRUST, INC. REPORTS FIRST QUARTER 2025 RESULTS

Dow Jones
Apr 29, 2025

NEXPOINT RESIDENTIAL TRUST, INC. REPORTS FIRST QUARTER 2025 RESULTS

PR Newswire

DALLAS, April 29, 2025

NXRT Accelerates Partial Upgrades and Boosts Core FFO Guidance

DALLAS, April 29, 2025 /PRNewswire/ -- NexPoint Residential Trust, Inc. $(NXRT)$ reported financial results for the first quarter ended March 31, 2025.

Highlights

   -- NXRT1 reported net loss, FFO2, Core FFO2 and AFFO2 of $(6.9)M, $17.4M, 
      $19.1M and $21.6M, respectively, attributable to common stockholders for 
      the quarter ended March 31, 2025, compared to net income, FFO, Core FFO, 
      and AFFO of $26.3M, $18.9M, $19.4M and $22.0M, respectively, attributable 
      to common stockholders for the quarter ended March 31, 2024. 
 
   -- For the three months ended March 31, 2025, Q1 Same Store properties3 
      total revenue, NOI2 , average effective rent, and occupancy decreased 
      1.0%, 3.8%, 1.3% and 30 bps, respectively, over the prior year period. 
 
   -- The weighted average effective monthly rent per unit across all 35 
      properties held as of March 31, 2025 (the "Portfolio"), consisting of 
      12,984 units4, was $1,495, while physical occupancy was 94.4%. 
 
   -- NXRT paid a first quarter dividend of $0.51 per share of common stock on 
      March 31, 2025. 
 
   -- During the first quarter, for the properties in the Portfolio, NXRT 
      completed 210 full and partial upgrades, leased 201 upgraded units, 
      achieving an average monthly rent premium of $62 and a 16.1% ROI5. 
 
   -- Since inception, NXRT has completed installation of 8,558 full and 
      partial upgrades, 4,795 kitchen and laundry appliances and 11,389 
      technology packages, resulting in $172, $50 and $43 average monthly 
      rental increase per unit and 20.7%, 64.5% and 37.2% ROI, respectively. 
 
(1)  In this release, "we," "us," "our," the "Company," and "NXRT" each refer 
     to NexPoint Residential Trust, Inc., a Maryland corporation. 
(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 income (loss), see the "Definitions 
     and Reconciliations of Non-GAAP Measures" and "FFO, Core FFO and AFFO" 
     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 12,948 units of apartment space in our Same Store 
     pool for the three months ended March 31, 2025 (our "Q1 Same Store" 
     properties). The same store unit count excludes 36 units that are 
     currently down due to fires (Rockledge: 20 units and Bella Solara: 16 
     units). 
(4)  Total number of units owned as of March 31, 2025 is 12,984, however 36 
     units are currently down due to fires (Rockledge: 20 units and Bella 
     Solara: 16 units). 
(5)  We define Return on Investment ("ROI") as the sum of the actual rent 
     premium divided by the sum of the total cost. 
 

First Quarter 2025 Financial Results

   -- Total revenues were $63.2 million for the first quarter of 2025, compared 
      to $67.6 million for the first quarter of 2024. 
 
   -- Net loss attributable to common stockholders for the first quarter of 
      2025 totaled $(6.9) million, or loss of $(0.27) per diluted share, which 
      included $24.4 million of depreciation and amortization expense. This 
      compared to net income attributable to common stockholders of $26.3 
      million, or income of $1.00 per diluted share, which included a gain on 
      sales of real estate of $31.7 million and $24.3 million of depreciation 
      and amortization expense for the first quarter of 2024. 
 
   -- The change in our net loss of $(6.9) million for the three months ended 
      March 31, 2025 as compared to our net income of $26.4 million for the 
      three months ended March 31, 2024 primarily relates to decreases in gain 
      on sales of real estate of $31.7 million. 
 
   -- For the first quarter of 2025, NOI was $37.8 million on 35 properties, 
      compared to $41.1 million for the first quarter of 2024 on 37 properties. 
 
   -- For the first quarter of 2025, Q1 Same Store NOI decreased -3.8% to $37.7 
      million, compared to $39.2 million for the full year 2024. 
 
   -- For the first quarter of 2025, FFO totaled $17.4 million, or $0.68 per 
      diluted share, compared to $18.9 million, or $0.72 per diluted share, for 
      first quarter of 2024. For the first quarter of 2025, Core FFO totaled 
      $19.1 million, or $0.75 per diluted share, compared to $19.4 million, or 
      $0.74 per diluted share, for the full year 2024. For the first quarter of 
      2025, AFFO totaled $21.6 million, or $0.84 per diluted share, compared to 
      $22.0 million, or $0.83 per diluted share, for the first quarter of 2024. 

Subsequent Events

   -- On April 28, 2025, the Company's Board approved a quarterly dividend of 
      $0.51 per share, payable on June 30, 2025 to stockholders of record on 
      June 16, 2024. 
 
   -- From April 1, 2025 through April 28, 2025, the Company has purchased 
      223,109 shares of its common stock, totaling approximately $7.6 million 
      at an average price of $34.29 per share. 
 
   -- On April 3, 2025, the Company entered into a new five-year $100 
      million SOFR swap with JP Morgan Chase Bank with a fixed rate of 3.489%. 

First Quarter Earnings Conference Call

NXRT will host a call on Tuesday, April 29, 2025, at 11:00 a.m. ET (10:00 a.m. CT), to discuss its first quarter 2025 financial results. The conference call can be accessed live over the phone by dialing 888-660-4430 or, for international callers, +1 646-960-0537 and using passcode Conference ID: 5001576. A live audio webcast of the call will be available online at the Company's website, nxrt.nexpoint.com (under "Resources"). An online replay will be available shortly after the call on the Company's website and continue to be available for 60 days.

A replay of the conference call will also be available through Tuesday, May 13, 2025, by dialing 800-770-2030 or, for international callers, +1 647-362-9199 and entering passcode 5001576.

About NXRT

NexPoint Residential Trust is a publicly traded REIT, with its shares listed on the New York Stock Exchange under the symbol "NXRT," primarily focused on acquiring, owning and operating well-located middle-income multifamily properties with "value-add" potential in large cities and suburban submarkets of large cities, primarily in the Southeastern and Southwestern United States. NXRT is externally advised by NexPoint Real Estate Advisors, L.P., an affiliate of NexPoint Advisors, L.P., an SEC-registered investment advisor, which has extensive real estate experience. Our filings with the Securities and Exchange Commission (the "SEC") are available on our website, nxrt.nexpoint.com, under the "Financials" tab.

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 second 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 Securities and Exchange Commission, particularly those described in our Annual Report on Form 10-K. Readers should not place undue reliance on any forward-looking statements and are encouraged to review the Company's most recent Annual Report on Form 10-K and other filings with the SEC for a more complete discussion of the risks and other factors that could affect any forward-looking statements. The statements made herein speak only as of the date of this release and except as required by law, NXRT does not undertake any obligation to publicly update or revise any forward-looking statements.

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 months ended March 31, 2025 and 2024 (in thousands, except per share amounts):

 
                               For the Three Months 
                                  Ended March 31, 
                             ------------------------- 
                                2025          2024      % Change 
                             -----------  ------------  -------- 
Net income (loss)             $  (6,924)   $    26,402       N/M 
Depreciation and 
 amortization                     24,350        24,323       0.1% 
Gain on sales of real 
 estate                 (1)           --      (31,709)       N/M 
Adjustment for 
 noncontrolling 
 interests                          (69)          (75)      -8.0% 
                                 -------      --------  -------- 
FFO attributable to 
 common stockholders              17,357        18,941      -8.4% 
                                 =======      ========  ======== 
 
FFO per share - basic         $     0.68   $      0.74      -7.4% 
                                 =======      ========  ======== 
FFO per share - 
 diluted                      $     0.68   $      0.72      -5.6% 
                                 =======      ========  ======== 
 
Loss on extinguishment 
of debt and 
modification costs                    --           546       N/M 
Casualty-related 
 expenses/(recoveries)             (656)            33       N/M 
Casualty losses 
 (gains)                             163         (199)       N/M 
Amortization of 
 deferred financing 
 costs                             1,644           717       N/M 
Mark-to-market 
 adjustments of 
 interest rate caps                  591         (626)       N/M 
Adjustment for 
 noncontrolling 
 interests                           (7)             2       N/M 
                                 -------      --------  -------- 
Core FFO attributable 
 to common 
 stockholders                     19,092        19,414      -1.7% 
                                 =======      ========  ======== 
 
Core FFO per share - 
 basic                        $     0.75   $      0.75      -0.6% 
                                 =======      ========  ======== 
Core FFO per share - 
 diluted                      $     0.75   $      0.74       1.3% 
                                 =======      ========  ======== 
 
Equity-based 
 compensation expense              2,475         2,547      -2.8% 
Adjustment for 
 noncontrolling 
 interests                          (10)           (9)      11.1% 
                                 -------      --------  -------- 
AFFO attributable to 
 common stockholders              21,557        21,952      -1.8% 
                                 =======      ========  ======== 
 
AFFO per share - basic        $     0.85   $      0.85      -0.7% 
                                 =======      ========  ======== 
AFFO per share - 
 diluted                      $     0.84   $      0.83       1.2% 
                                 =======      ========  ======== 
 
Weighted average 
 common shares 
 outstanding - basic              25,448        25,721      -1.1% 
                                 =======      ========  ======== 
Weighted average 
 common shares 
 outstanding - 
 diluted                (2)       25,576        26,354      -3.0% 
                                 =======      ========  ======== 
 
Dividends declared per 
 common share                 $     0.51   $      0.46      10.3% 
 
Net income (loss) 
Coverage - diluted      (3)       -0.53x         2.16x       N/M 
FFO Coverage - diluted  (3)        1.33x         1.55x     -14.4% 
Core FFO Coverage - 
 diluted                (3)        1.46x         1.59x      -8.1% 
AFFO Coverage - 
 diluted                (3)        1.65x         1.80x      -8.3% 
 
 
 
(1)  $31.7 million with a related party for the three months ended March 31, 
     2024. 
(2)  The Company uses the 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 National Association of Real Estate Investment Trusts ("NAREIT"), as net income (loss) computed in accordance with GAAP, excluding gains or losses from real estate dispositions, plus real estate depreciation and amortization. We compute FFO in accordance with NAREIT's definition. Our presentation differs slightly in that we begin with net income (loss) before adjusting for amounts attributable to redeemable noncontrolling interests in the OP and we show the combined amounts attributable to such noncontrolling interests as an adjustment to arrive at FFO attributable to common stockholders.

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 loss on extinguishment of debt and modification costs, casualty-related expenses/(recoveries) and losses (gains), 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 SEC.

Reconciliations

NOI and Same Store NOI

The following table, which has not been adjusted for the effects of noncontrolling interests, reconciles NOI and our Q1 Same Store NOI for the three months ended March 31, 2025 and 2024 to net income (loss), the most directly comparable GAAP financial measure (in thousands):

 
                                For the Three Months Ended March 31, 
                              ---------------------------------------- 
                                      2025                 2024 
                              --------------------  ------------------ 
Net income (loss)               $          (6,924)   $          26,402 
 Adjustments to 
 reconcile net income 
 (loss) to NOI: 
 Advisory and 
  administrative fees                        1,696               1,743 
 Corporate general and 
  administrative 
  expenses                                   4,457               4,910 
 Corporate income                            (442)               (296) 
 Casualty-related 
  expenses/(recoveries)  (1)                 (656)                  33 
 Casualty loss (gain)                          163               (199) 
 Property general and 
  administrative 
  expenses               (2)                   790                 988 
 Depreciation and 
  amortization                              24,350              24,323 
 Interest expense                           14,381              14,391 
 Equity in earnings of 
  affiliate                                   (55)                (38) 
 Loss on extinguishment 
  of debt and 
  modification costs                            --                 546 
 Gain on sales of real 
  estate                                        --            (31,709) 
                              ---  ---------------      -------------- 
NOI                             $           37,760   $          41,094 
                              ---  ---------------      -------------- 
 Less Non-Same Store 
 Revenues                                      (4)             (3,885) 
 Operating expenses                           (22)               2,015 
 Operating income                               --                 (3) 
                              ---  ---------------      -------------- 
Same Store NOI                  $           37,734   $          39,221 
                              ===  ===============      ============== 
 
 
 
(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. 
 

Reconciliation of Debt to Net Debt

 
(dollar amounts in thousands)            Q1 2025         Q1 2024 
                                        ----------      ---------- 
 Total mortgage debt                    $1,503,242      $1,498,277 
                                         ---------       --------- 
 Total Debt                              1,503,242       1,498,277 
 Adjustments to arrive at net debt: 
   Cash and cash equivalents              (23,719)        (37,234) 
   Restricted cash held for value-add 
    upgrades and green improvements        (3,170)         (2,907) 
                                         ---------       --------- 
 Net Debt                               $1,476,353      $1,458,136 
                                         =========       ========= 
 Enterprise Value (1)                   $2,487,353      $2,288,136 
 Leverage Ratio (Total Debt to Market 
  Capitalization plus Total Debt)               60%             64% 
 Leverage Ratio (Net Debt to 
  Enterprise Value)                             59%             64% 
 
 
 
(1)  Enterprise Value is calculated as Market Capitalization as of the end of 
     the period 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 our 2025 NOI guidance to our net loss (the most directly comparable GAAP financial measure) guidance for the year ended December 31, 2025 and for the three months ended June 30, 2025 (in thousands):

 
                           For the Year Ended     For the Three Months 
                            December 31, 2025     Ended June 30, 2025 
                          --------------------  ------------------------ 
                             Mid-Point (1)           Mid-Point (1) 
                          --------------------  ------------------------ 
Net loss                   $          (31,547)     $             (8,857) 
 Adjustments to 
 reconcile net loss 
 to NOI: 
 Advisory and 
  administrative 
  fees                                   7,045                     1,756 
 Corporate general 
  and 
  administrative 
  expenses                              19,454                     4,881 
 Corporate income                      (1,709)                     (443) 
 Property general 
  and 
  administrative 
  expenses           (2)                 3,316                       544 
 Depreciation and 
  amortization                          95,937                    24,662 
 Interest expense                       59,512                    15,275 
 Loss on 
  extinguishment of 
  debt and 
  modification 
  costs                                     18                        18 
 Equity in earnings 
  of affiliate                           (240)                      (60) 
                              ----------------  ----  ------------------ 
NOI                  (3)   $           151,786     $              37,776 
                              ================  ====  ================== 
 Less Non-Same 
 Store 
 Revenues            (3)                    -- 
 Operating expenses  (3)                  (41) 
                              ---------------- 
Same Store NOI       (3)   $           151,745 
                              ================ 
 
 
 
(1)  Mid-Point estimates shown for full year and second quarter 2025 guidance. 
     Assumptions made for full year and second quarter 2025 NOI guidance 
     include the Same Store operating growth projections included in the "2025 
     Full Year Guidance Summary" section of this release and the effect of the 
     acquisition and dispositions throughout the fiscal year. 
(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)  Year-over-year growth for the Full Year 2025 pro forma Same Store pool 
     (35 properties). 
 

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 December 31, 2025 (in thousands, except per share data):

 
                                     For the Year Ended December 31, 2025 
                                    -------------------------------------- 
                                                  Mid-Point 
                                    -------------------------------------- 
Net loss                               $                          (31,547) 
Depreciation and amortization                                       95,937 
Adjustment for noncontrolling 
 interests                                                           (254) 
                                    ----  -------------------------------- 
FFO attributable to common 
 stockholders                                                       64,136 
                                    ====  ================================ 
FFO per share - diluted (1)            $                              2.48 
                                    ====  ================================ 
 
Loss on extinguishment of debt and 
 modification costs                                                     18 
Amortization of deferred financing 
 costs                                                               6,213 
Mark-to-market adjustments of 
 interest rate caps                                                    809 
Adjustment for noncontrolling 
 interests                                                            (28) 
                                    ----  -------------------------------- 
Core FFO attributable to common 
 stockholders                                                       71,148 
                                    ====  ================================ 
Core FFO per share - diluted (1)       $                              2.75 
                                    ====  ================================ 
 
Equity-based compensation expense                                   10,572 
Adjustment for noncontrolling 
 interests                                                            (42) 
                                    ----  -------------------------------- 
AFFO attributable to common 
 stockholders                                                       81,678 
                                    ====  ================================ 
AFFO per share - diluted (1)           $                              3.16 
                                    ====  ================================ 
 
Weighted average common shares 
 outstanding - diluted                                              25,834 
 
 
 
(1)  For purposes of calculating per share data, we assume a weighted average 
     diluted share count of approximately 25.8 million for the full year 
     2025. 
 

The following table reconciles our NOI to our net income (loss) for the years ended December 31, 2024 and 2023 and the three months ended December 31, 2024 (in thousands):

 
                                                     For the 
                                                      Three 
                                                     Months 
                                                      Ended 
                               For the Year Ended   December 
                                  December 31,         31, 
                              --------------------  --------- 
                                2024       2023       2024 
                              ---------  ---------  --------- 
Net income (loss)             $   1,114  $  44,433  $(27,038) 
 Adjustments to 
 reconcile net income 
 (loss) to NOI: 
 Advisory and 
  administrative fees             6,899      7,645      1,720 
 Corporate general and 
  administrative 
  expenses                       19,399     17,146      4,875 
 Corporate income               (2,215)      (483)      (959) 
 Casualty-related 
  expenses/(recoveries)  (1)      1,389    (2,214)      (249) 
 Casualty gains                     626        856         88 
 Gain on forfeited 
 deposits                            --      (250)         -- 
 Property general and 
  administrative 
  expenses               (2)      3,998      3,701      1,277 
 Depreciation and 
  amortization                   97,762     95,186     24,389 
 Interest expense                58,477     67,106     15,521 
 Equity in earnings of 
  affiliate                       (172)      (205)       (28) 
 Loss on extinguishment 
  of debt and 
  modification costs             24,004      2,409     23,203 
 Gain on sales of real 
  estate                       (54,246)   (67,926)    (3,851) 
                               --------   --------   -------- 
NOI                           $ 157,035  $ 167,404  $  38,948 
                               ========   ========   ======== 
 

The following table reconciles our NOI to our FFO, Core FFO and AFFO to net income, the most directly comparable GAAP financial measure, for the years ended December 31, 2024 and 2023 (in thousands):

 
                               For the Year Ended 
                                  December 31, 
                             ----------------------- 
                                                      % Change 
                                                       2024 - 
                               2024         2023        2023 
                             ---------  ------------  -------- 
Net income                   $   1,114   $    44,433       N/M 
Depreciation and 
 amortization                   97,762        95,186       2.7% 
Gain on sales of real 
 estate                       (54,246)      (67,926)     -20.1% 
Adjustment for 
 noncontrolling 
 interests                       (176)         (273)     -35.5% 
                              --------      --------  -------- 
FFO attributable to 
 common stockholders            44,454        71,420     -37.8% 
                              ========      ========  ======== 
 
FFO per share - basic        $    1.74   $      2.78     -37.3% 
                              ========      ========  ======== 
FFO per share - 
 diluted                     $    1.69   $      2.72     -37.8% 
                              ========      ========  ======== 
 
Loss on extinguishment 
 of debt and 
 modification costs             24,004         2,409       N/M 
Casualty-related 
 expenses/(recoveries)           1,389       (2,214)       N/M 
Casualty losses 
 (gains)                           626           856     -26.9% 
Gain on forfeited 
deposits                            --         (250)       N/M 
Amortization of 
 deferred financing 
 costs                           3,364         2,945      14.2% 
Mark-to-market 
 adjustments of 
 interest rate caps              (593)         1,484       N/M 
Adjustment for 
 noncontrolling 
 interests                       (114)          (20)       N/M 
                              --------      --------  -------- 
Core FFO attributable 
 to common 
 stockholders                   73,130        76,630      -4.6% 
                              ========      ========  ======== 
 
Core FFO per share - 
 basic                       $    2.87   $      2.99      -4.1% 
                              ========      ========  ======== 
Core FFO per share - 
 diluted                     $    2.79   $      2.92      -4.6% 
                              ========      ========  ======== 
 
Equity-based 
 compensation expense           10,543         9,287      13.5% 
Adjustment for 
 noncontrolling 
 interests                        (42)          (35)      20.0% 
                              --------      --------  -------- 
AFFO attributable to 
 common stockholders            83,631        85,882      -2.6% 
                              ========      ========  ======== 
 
AFFO per share - basic       $    3.28   $      3.35      -2.1% 
                              ========      ========  ======== 
AFFO per share - 
 diluted                     $    3.19   $      3.27      -2.6% 
                              ========      ========  ======== 
 
Weighted average 
 common shares 
 outstanding - basic            25,516        25,654      -0.5% 
                              ========      ========  ======== 
Weighted average 
 common shares 
 outstanding - 
 diluted                (1)     26,246        26,245       0.0% 
                              ========      ========  ======== 
 
Dividends declared per 
 common share                $    1.90   $      1.72      10.2% 
 
Net income Coverage - 
diluted                 (2)      0.02x         0.98x       N/M 
FFO Coverage - diluted  (2)      0.89x         1.58x     -43.5% 
Core FFO Coverage - 
 diluted                (2)      1.47x         1.70x     -13.4% 
AFFO Coverage - 
 diluted                (2)      1.68x         1.90x     -11.6% 
 
 
 
(1)  The Company uses the diluted weighted average common shares outstanding 
     when in a dilutive position for FFO, Core FFO and AFFO. 
(2)  Indicates coverage ratio of net income/FFO/Core FFO/AFFO per common share 
     (diluted) over dividends declared per common share during the period. 
 

Contact:

Investor Relations

Kristen (Thomas) Griffith

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-first-quarter-2025-results-302440799.html

SOURCE NexPoint Residential Trust, Inc.

 

(END) Dow Jones Newswires

April 29, 2025 08:16 ET (12:16 GMT)

At the request of the copyright holder, you need to log in to view this content

Disclaimer: Investing carries risk. This is not financial advice. The above content should not be regarded as an offer, recommendation, or solicitation on acquiring or disposing of any financial products, any associated discussions, comments, or posts by author or other users should not be considered as such either. It is solely for general information purpose only, which does not consider your own investment objectives, financial situations or needs. TTM assumes no responsibility or warranty for the accuracy and completeness of the information, investors should do their own research and may seek professional advice before investing.

Most Discussed

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10