DALLAS, Feb. 27,
2025 /PRNewswire/ -- NexPoint Real Estate Finance,
Inc. ("NREF" or the "Company") (NYSE: NREF) today reported its
financial results for the quarter ended December 31, 2024.
NREF reported net income attributable to common stockholders of
$8.4 million, or $0.43 per diluted share1, for the
three months ended December 31,
2024.
NREF reported cash available for distribution2 of
$10.9 million, or $0.47 per diluted common share2, for
the three months ended December 31,
2024.
"NREF is pleased to announce another strong quarter,
demonstrating steady and resilient earnings across our primary
property types. In an environment where banks and traditional
lenders are frequently sidelined or distracted by credit issues, we
remain proactive and dedicated. Our ability to deploy capital in
this challenging credit market enables us to seize market
opportunities and generate long-term value for our shareholders,"
commented Chief Investment Officer Matthew
McGraner.
Fourth Quarter 2024 Highlights
- Outstanding total portfolio of $1.2
billion, composed of 83 investments3
- Single-family rental ("SFR"), multifamily, life sciences,
specialty manufacturing, self-storage and marinas represent 15.5%,
49.7%, 31.0%, 1.8%, 1.5% and 0.6% of the Company's investment
portfolio, respectively
- Weighted-average loan to value ("LTV")4 and debt
service coverage ratio ("DSCR") on our senior loans, CMBS, CMBS I/O
strips, preferred equity, mezzanine, revolving credit facilities
and promissory note investments are 59.2% and 1.32x3,
respectively
- During 4Q 2024, NREF redeemed a mortgage backed security with
an outstanding principal balance of $9.5MM
- During the quarter, the Company funded $16.7MM on a loan that pays a monthly coupon of
SOFR + 900 bps.
1
|
Weighted-average shares
outstanding - diluted assumes vesting of all outstanding unvested
restricted stock units and the conversion of all redeemable
non-controlling interests.
|
2
|
Earnings available for
distribution ("EAD") and cash available for distribution ("CAD")
are non-GAAP measures. Beginning in the second quarter of 2024, EAD
per diluted common share and CAD per diluted common share are based
on adjusted weighted average common shares outstanding - diluted.
Adjusted weighted average common shares outstanding - diluted is a
non-GAAP measure. For a discussion of why we consider these
non-GAAP measures useful and reconciliations of these non-GAAP
measures, see the "Reconciliations of Non-GAAP Financial Measures"
and "Non-GAAP Financial Measures" sections of this
release.
|
3
|
As of December 31,
2024; and excluding the common stock investments, the Hudson
Montford and Alexander at the District multifamily properties. CMBS
B-Pieces reflected on an unconsolidated basis.
|
4
|
Loan to value is
generally based on the initial loan amount divided by the as-is
appraised value as of the date the loan was originated or by the
current principal amount as of the date of the most recent as-is
appraised value. For our CMBS B-Pieces, LTV is based on the
weighted-average LTV of the underlying loan pool.
|
5
|
Net income attributable
to common stockholders in 1Q 2025 is estimated to be between $8.0MM
and $10.4MM. See reconciliations below.
|
Looking Ahead: First Quarter 2025 Guidance
Earnings Available for Distribution2
- 1Q 2025 EAD per diluted common share guidance is
$0.455 at the
midpoint
|
|
Low
|
|
|
Mid
|
|
|
High
|
|
|
|
March 31,
2025
|
|
|
March 31,
2025
|
|
|
March 31,
2025
|
|
Net
income
|
|
$
|
12,900
|
|
|
$
|
14,061
|
|
|
$
|
15,284
|
|
Net (income) loss
attributable to Series A Preferred stockholders
|
|
|
(874)
|
|
|
|
(874)
|
|
|
|
(874)
|
|
Net (income) loss
attributable to Series B Preferred stockholders
|
|
|
(4,029)
|
|
|
|
(4,029)
|
|
|
|
(4,029)
|
|
Net income
attributable to common stockholders
|
|
$
|
7,997
|
|
|
$
|
9,158
|
|
|
$
|
10,381
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
Amortization of
stock-based compensation
|
|
|
1,463
|
|
|
|
1,463
|
|
|
|
1,463
|
|
EAD
|
|
$
|
9,460
|
|
|
$
|
10,621
|
|
|
$
|
11,844
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding – basic
|
|
|
17,538
|
|
|
|
17,538
|
|
|
|
17,538
|
|
Weighted average
common shares outstanding – diluted
|
|
|
34,236
|
|
|
|
34,236
|
|
|
|
34,236
|
|
Shares attributable
to potential redemption of Series B Preferred
|
|
|
(10,652)
|
|
|
|
(10,652)
|
|
|
|
(10,652)
|
|
Adjusted weighted
average common shares outstanding – diluted
|
|
|
23,584
|
|
|
|
23,584
|
|
|
|
23,584
|
|
|
|
|
|
|
|
|
|
|
|
EPS per Weighted
Average Share – diluted
|
|
$
|
0.35
|
|
|
$
|
0.39
|
|
|
$
|
0.42
|
|
EAD per diluted
common share
|
|
$
|
0.40
|
|
|
$
|
0.45
|
|
|
$
|
0.50
|
|
|
|
|
|
|
|
|
|
|
|
EPS Dividend
Coverage Ratio
|
|
|
0.70
|
x
|
|
|
0.78
|
x
|
|
|
0.84
|
x
|
EAD Dividend
Coverage Raito
|
|
|
0.80
|
x
|
|
|
0.90
|
x
|
|
|
1.00
|
x
|
Cash Available for Distribution2
- 1Q 2025 CAD per diluted common
share guidance is $0.505
at the midpoint
|
|
Low
|
|
|
Mid
|
|
|
High
|
|
|
|
March 31,
2025
|
|
|
March 31,
2025
|
|
|
March 31,
2025
|
|
EAD
|
|
$
|
9,460
|
|
|
|
10,621
|
|
|
$
|
11,844
|
|
Adjustments
|
|
|
|
|
|
|
|
|
|
Amortization of
premiums
|
|
|
2,616
|
|
|
|
2,616
|
|
|
|
2,616
|
|
Accretion of
discounts
|
|
|
(2,458)
|
|
|
|
(2,458)
|
|
|
|
(2,458)
|
|
Amortization and
depreciation
|
|
|
1,079
|
|
|
|
1,079
|
|
|
|
1,079
|
|
CAD
|
|
$
|
10,697
|
|
|
$
|
11,858
|
|
|
$
|
13,081
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding – basic
|
|
|
17,538
|
|
|
|
17,538
|
|
|
|
17,538
|
|
Weighted average
common shares outstanding – diluted
|
|
|
34,236
|
|
|
|
34,236
|
|
|
|
34,236
|
|
Shares attributable
to potential redemption of Series B Preferred
|
|
|
(10,652)
|
|
|
|
(10,652)
|
|
|
|
(10,652)
|
|
Adjusted weighted
average common shares outstanding – diluted (1)
|
|
|
23,584
|
|
|
|
23,584
|
|
|
|
23,584
|
|
|
|
|
|
|
|
|
|
|
|
EPS per Weighted
Average Share – diluted
|
|
$
|
0.35
|
|
|
$
|
0.39
|
|
|
$
|
0.42
|
|
CAD per diluted
common share
|
|
$
|
0.45
|
|
|
$
|
0.50
|
|
|
$
|
0.55
|
|
|
|
|
|
|
|
|
|
|
|
EPS Dividend
Coverage Ratio
|
|
|
0.70
|
x
|
|
|
0.78
|
x
|
|
|
0.84
|
x
|
CAD Dividend
Coverage Raito
|
|
|
0.90
|
x
|
|
|
1.00
|
x
|
|
|
1.10
|
x
|
|
|
(1)
|
Adjusted weighted
average common shares outstanding – diluted does not include the
dilutive effect of the potential redemption of Series B Preferred
Stock for common shares.
|
Conference Call Details
The Company is scheduled to
host a conference call on Thursday, February
27, 2025, at 11:00 a.m. ET
(10:00 a.m. CT), to discuss fourth
quarter 2024 financial results.
The conference call can be accessed live over the phone by
dialing 888-660-4430 or +1 646-960-0537 and entering Conference ID
6891136. A live audio webcast of the call will be available online
at the Company's website, https://nref.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
Thursday, March 13, 2025, by dialing
1 800- 770- 2030 or, for international callers, +1 609-800-9099 and
entering passcode 6891136.
For additional commentary and portfolio information, please view
NREF's earning supplement, which was posted on the Company's
website, http://nref.nexpoint.com.
Reconciliations of Non-GAAP Financial Measures
The
following table provides a reconciliation of Earnings Available for
Distribution2 and Cash Available for
Distribution2 to GAAP net income attributable to common
stockholders and Adjusted Weighted Average Common Shares
Outstanding – diluted to Weighted Average Common Shares Outstanding
- diluted (in thousands, except per share amounts):
|
|
For the Three Months
Ended December 31,
|
|
|
|
2024
|
|
|
2023
|
|
Net income (loss)
attributable to common stockholders
|
|
$
|
8,377
|
|
|
|
13,635
|
|
Net income
attributable to redeemable noncontrolling interests
|
|
|
2,448
|
|
|
|
3,346
|
|
Adjustments
|
|
|
|
|
|
|
Amortization of
stock-based compensation
|
|
|
1,410
|
|
|
|
1,017
|
|
Provision for (reversal
of) credit losses
|
|
|
(3)
|
|
|
|
(1,937)
|
|
Equity in (income)
losses of equity method investments (1)
|
|
|
(46)
|
|
|
|
—
|
|
Unrealized (gains) or
losses (2)
|
|
|
7,346
|
|
|
|
(5,960)
|
|
EAD
|
|
$
|
19,532
|
|
|
$
|
10,101
|
|
|
|
|
|
|
|
|
EAD per diluted
common share (3)
|
|
$
|
0.83
|
|
|
$
|
0.44
|
|
|
|
|
|
|
|
|
Adjustments
|
|
|
|
|
|
|
Amortization of
premiums
|
|
$
|
2,803
|
|
|
|
4,432
|
|
Accretion of
discounts
|
|
|
(12,553)
|
|
|
|
(3,767)
|
|
Depreciation and
amortization of real estate investments
|
|
|
1,114
|
|
|
|
1,035
|
|
Amortization of
deferred financing costs
|
|
|
11
|
|
|
|
(41)
|
|
CAD
|
|
$
|
10,907
|
|
|
$
|
11,760
|
|
|
|
|
|
|
|
|
CAD per diluted
common share (3)
|
|
$
|
0.47
|
|
|
$
|
0.51
|
|
|
|
|
|
|
|
|
Weighted-average
common shares outstanding – basic
|
|
|
17,461
|
|
|
|
17,232
|
|
Weighted-average
common shares outstanding – diluted
|
|
|
33,535
|
|
|
|
23,155
|
|
Shares attributable
to potential redemption of Series B Preferred
|
|
|
10,116
|
|
|
|
—
|
|
Adjusted
weighted-average common shares outstanding – diluted
(3)
|
|
|
23,420
|
|
|
|
23,155
|
|
|
|
(1)
|
Starting in the third
quarter of 2023, the Company has adjusted EAD to remove the
(income) / loss from equity method investments as it does not
represent distributable earnings. We will include income from
equity method investments to the extent that we receive cash
distributions and upon realizing gains and/or losses.
|
(2)
|
Unrealized gains
represent the net change in unrealized gains on investments held at
fair value.
|
(3)
|
Beginning in the second
quarter of 2024, EAD per diluted common share and CAD per diluted
common share are based on adjusted weighted average common shares
outstanding – diluted. Adjusted weighted average common shares
outstanding – diluted does not include the dilutive effective of
the potential redemption of Series B Preferred Stock for our common
shares. Prior periods have not been updated to reflect this
adjustment because the dilutive effect of potential Series B
Preferred redemptions were immaterial to prior periods.
|
About NexPoint Real Estate Finance, Inc.
NexPoint Real Estate Finance, Inc., is a publicly traded REIT,
with its common stock and 8.50% Series A Cumulative Redeemable
Preferred Stock listed on the New York Stock Exchange, primarily
focused on originating, structuring and investing in first-lien
mortgage loans, mezzanine loans, preferred equity, convertible
notes, multifamily properties and common equity investments, as
well as multifamily and single-family commercial mortgage-backed
securities securitizations, promissory notes, revolving credit
facilities and stock warrants. More information about the Company
is available at http://nref.nexpoint.com.
Forward-Looking Statements
This press 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 "anticipate", "believe," "estimate", "expect,"
"intend," "may", "should" and similar expressions, and variations
or negatives of these words. These forward-looking statements
include, but are not limited to, statements regarding the Company's
business, strategy and industry in general, first quarter 2025
guidance, including net income, net income attributable to common
stockholders, EAD, CAD, EAD and CAD per diluted common share and
related coverage ratios, assumptions and estimates, the Company's
intent to not settle Series B Preferred redemptions in shares of
common stock when the Company's common stock price is below book
value and the Company's ability to seize market opportunities and
generate long-term value for its shareholders. They are not
guarantees of future results and forward-looking statements 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
(the "SEC"), particularly those described in our Annual Report on
Form 10-K and Quarterly Reports on Form 10-Q. Readers should not
place undue reliance on any forward-looking statements and are
encouraged to review the Company's Annual Report on Form 10-K and
the Company's other filings with the SEC for a more complete
discussion of risks and other factors that could affect any
forward-looking statement. The statements made herein speak only as
of the date of this press release and except as required by law,
the Company does not undertake any obligation to publicly update or
revise any forward-looking statements.
Non-GAAP Financial Measures
This press release 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, balance sheets or statements of cash flows of the
Company. The non-GAAP financial measures used within this press
release are EAD, CAD, EAD and CAD per diluted common share and
adjusted weighted average common shares outstanding - diluted.
EAD is defined as net income (loss) attributable to our common
stockholders computed in accordance with GAAP, including realized
gains and losses not otherwise included in net income (loss),
excluding any unrealized gains or losses or other similar non-cash
items that are included in net income (loss) for the applicable
reporting period, regardless of whether such items are included in
other comprehensive income (loss), or in net income (loss) and
adding back amortization of stock-based compensation. Net income
(loss) attributable to common stockholders may also be adjusted for
the effects of certain GAAP adjustments and transactions that may
not be indicative of our current operations. In addition, EAD in
this press release includes the dilutive effect of non-controlling
interests. We use EAD to evaluate our performance and to assess our
long-term ability to pay distributions. We believe providing EAD as
a supplement to GAAP net income (loss) to our investors is helpful
to their assessment of our performance and our long-term ability to
pay distributions. We also use EAD as a component of the management
fee paid to our external manager. EAD does not represent net income
or cash flows from operating activities and should not be
considered as an alternative to GAAP net income, an indication of
our GAAP cash flows from operating activities, a measure of our
liquidity or an indication of funds available for our cash needs.
Our computation of EAD may not be comparable to EAD reported by
other REITs. Starting in the third quarter of 2023, the Company has
adjusted EAD to remove the income/(losses) from equity method
investments as they represent changes in the equity value of our
investment rather than distributable earnings. The Company will
include income from equity method investments to the extent that we
receive cash distributions and upon realizing gains and/or
losses.
We calculate CAD by adjusting EAD by adding back amortization of
premiums, depreciation and amortization of real estate investment
and amortization of deferred financing costs and by removing
accretion of discounts. We use CAD to evaluate our performance and
our current ability to pay distributions. We also believe that
providing CAD as a supplement to GAAP net income (loss) to our
investors is helpful to their assessment of our performance and our
current ability to pay distributions. CAD does not represent net
income or cash flows from operating activities and should not be
considered as an alternative to GAAP net income, an indication of
our GAAP cash flows from operating activities, a measure of our
liquidity or an indication of funds available for our cash needs.
Our computation of CAD may not be comparable to CAD reported by
other REITs.
Starting in the second quarter of 2024, EAD per diluted common
share and CAD per diluted common share are based on adjusted
weighted average common shares outstanding – diluted. Adjusted
weighted average common shares outstanding - diluted is calculating
by subtracting the dilutive effect of potential redemptions of
Series B Preferred shares for shares of our common stock from
weighted average common shares outstanding - diluted. We believe
providing adjusted weighted average common shares outstanding -
diluted to our investors is helpful in their assessment of our
performance without the potential dilutive effective of the Series
B Preferred shares. We have the right to redeem the Series B
Preferred shares for cash or shares of our common stock.
Additionally, Series B Preferred redemptions are capped at 2% of
the outstanding Series B Preferred shares per month, 5% per quarter
and 20% per year. The Company maintains sufficient liquidity to pay
cash to cover any redemptions up to the quarterly redemption cap.
Further, it is the Company's intent to not settle Series B
Preferred redemptions in shares of common stock when the Company's
common stock price is below book value.
Adjusted weighted average common shares outstanding – diluted
should not be considered as an alternative to the GAAP measure. Our
computation of adjusted weighted average common shares outstanding
– diluted may not be comparable to adjusted weighted average common
shares outstanding - diluted reported by other companies.
Contact:
Kristen
Griffith
Investor Relations
IR@nexpoint.com
Media: Comms@nexpoint.com
View original content to download
multimedia:https://www.prnewswire.com/news-releases/nref-announces-fourth-quarter-2024-results-provides-first-quarter-2025-guidance-302387279.html
SOURCE NexPoint Real Estate Finance, Inc.