DALLAS, May 2, 2024/PRNewswire/ -- NexPoint Real Estate Finance, Inc. ("NREF" or the "Company") (NYSE: NREF) today reported its financial results for the quarter ended March 31, 2024.
NREF reported a net loss of $(14.6) million, or $(0.83) per diluted share1, for the three months ended March 31, 2024.
NREF reported cash available for distribution2 of $14.9 million, or $0.60 per diluted share1, for the three months ended March 31, 2024.
"Amid challenging conditions in the commercial real estate market, NREF's portfolio remains a reliable source of stable and defensive returns," commented Chief Investment Officer Matthew McGraner. He added, "NREF is actively leveraging its core operating platforms to capitalize on market dislocation."
First Quarter 2024 Highlights
- Outstanding total portfolio of $1.2 billion, composed of 90 investments3
- Single-family rental ("SFR"), multifamily, life sciences and specialty manufacturing, and self-storage represent 21.9%, 64.6%, 11.4%, and 2.1% of the Company's debt portfolio, respectively
- Weighted-average loan to value ("LTV")4 and debt service coverage ratio ("DSCR") on our SFR, CMBS, CMBS IO strips, preferred, mezzanine, credit risk transfer and mortgage-backed security investments are 86.6% and 1.74x3, respectively
- As of May 1, 2024, there are no loans currently in forbearance in our portfolio
- During 1Q 2024, NREF purchased a K – Series B-Piece with an outstanding principal balance of $30.9MM with bond equivalent yield of 9.75%
- During 1Q 2024, NREF received $508.7MM from the redemption of one of our senior loans and recognized $8.9MM in aggregate prepayment penalties
|
1 Weighted-average diluted shares outstanding assumes vesting of all outstanding unvested restricted stock units and the conversion of all redeemable non-controlling interests. |
2 Earnings available for distribution and cash available for distribution are non-GAAP measures. For a discussion of why we consider these non-GAAP measures useful and reconciliations of earnings available for distribution and cash available for distribution to net income (loss) attributable to common stockholders, see the "Reconciliations of Non-GAAP Financial Measures" and "Non-GAAP Financial Measures" sections of this release. |
3 As of March 31, 2024; and excluding the common stock investments, preferred stock investment, 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 2Q 2024 is estimated to be between $7.4MM and $9.8MM. See reconciliations below. |
Looking Ahead: Second Quarter 2024 Guidance
Earnings Available for Distribution
- 2Q 2024 EAD per diluted common share guidance is $0.455 at the midpoint
|
| Low |
|
| Mid |
|
| High |
|
|
| Jun. 30, 2024 |
|
| Jun. 30, 2024 |
|
| Jun. 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to common stockholders |
| $ | 7,438 |
|
| $ | 8,571 |
|
| $ | 9,802 |
|
Net income attributable to redeemable noncontrolling interests |
|
| 1,749 |
|
|
| 1,967 |
|
|
| 2,186 |
|
Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of stock-based compensation |
|
| 1,618 |
|
|
| 1,618 |
|
|
| 1,618 |
|
EAD |
| $ | 10,805 |
|
| $ | 12,156 |
|
| $ | 13,606 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic |
|
| 17,434 |
|
|
| 17,434 |
|
|
| 17,434 |
|
Weighted average common shares outstanding - diluted |
|
| 27,013 |
|
|
| 27,013 |
|
|
| 27,013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS per Diluted Weighted Average Share |
| $ | 0.34 |
|
| $ | 0.39 |
|
| $ | 0.44 |
|
EAD per Diluted Weighted Average Share |
| $ | 0.40 |
|
| $ | 0.45 |
|
| $ | 0.50 |
|
Cash Available for Distribution
- 2Q 2024 CAD per diluted common share guidance is $0.405 at the midpoint
|
| Low |
|
| Mid |
|
| High |
|
|
| Jun. 30, 2024 |
|
| Jun. 30, 2024 |
|
| Jun. 30, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EAD |
| $ | 10,805 |
|
| $ | 12,156 |
|
| $ | 13,606 |
|
Adjustments |
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of premiums |
|
| 4,379 |
|
|
| 4,379 |
|
|
| 4,379 |
|
Accretion of discounts |
|
| (6,794) |
|
|
| (6,794) |
|
|
| (6,794) |
|
Amortization and depreciation |
|
| 1,055 |
|
|
| 1,055 |
|
|
| 1,055 |
|
CAD |
| $ | 9,445 |
|
| $ | 10,796 |
|
| $ | 12,246 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - basic |
|
| 17,434 |
|
|
| 17,434 |
|
|
| 17,434 |
|
Weighted average common shares outstanding - diluted |
|
| 27,013 |
|
|
| 27,013 |
|
|
| 27,013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS per Diluted Weighted Average Share |
| $ | 0.34 |
|
| $ | 0.39 |
|
| $ | 0.44 |
|
CAD per Diluted Weighted Average Share |
| $ | 0.35 |
|
| $ | 0.40 |
|
| $ | 0.45 |
|
Conference Call Details
The Company is scheduled to host a conference call on Thursday, May 2, 2024, at 11:00 a.m. ET (10:00 a.m. CT), to discuss first 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, May 9, 2024, by dialing 1 800- 770- 2030 or, for international callers, +1 647- 362- 9199 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 Distribution and Cash Available for Distribution to GAAP net income attributable to common stockholders (in thousands, except per share amounts):
|
| For the Three Months Ended March 31, |
|
|
| 2024 |
|
| 2023 |
|
Net income (loss) attributable to common stockholders |
| $ | (14,286) |
|
| $ | 6,567 |
|
Net income (loss) attributable to redeemable noncontrolling interests |
|
| (1,894) |
|
|
| 1,937 |
|
Adjustments |
|
|
|
|
|
|
|
|
Amortization of stock-based compensation |
|
| 1,798 |
|
|
| 847 |
|
Provision for (reversal of) credit losses, net |
|
| (420) |
|
|
| (34) |
|
Equity in income (losses) of equity method investments (1) |
|
| 2,000 |
|
|
| — |
|
Unrealized (gains) or losses (2) |
|
| 1,351 |
|
|
| 2,564 |
|
EAD |
| $ | (11,451) |
|
| $ | 11,881 |
|
|
|
|
|
|
|
|
|
|
EPS per Diluted Weighted-Average Share |
| $ | (0.83) |
|
| $ | 0.37 |
|
EAD per Diluted Weighted-Average Share (3) |
| $ | (0.46) |
|
| $ | 0.52 |
|
|
|
|
|
|
|
|
|
|
Adjustments |
|
|
|
|
|
|
|
|
Amortization of premiums |
| $ | 27,874 |
|
| $ | 3,531 |
|
Accretion of discounts |
|
| (3,880) |
|
|
| (3,500) |
|
Depreciation and amortization of real estate investment |
|
| 2,318 |
|
|
| 476 |
|
Amortization of deferred financing costs |
|
| 12 |
|
|
| 11 |
|
CAD |
| $ | 14,873 |
|
| $ | 12,399 |
|
|
|
|
|
|
|
|
|
|
EPS per Diluted Weighted-Average Share |
| $ | (0.83) |
|
| $ | 0.37 |
|
CAD per Diluted Weighted-Average Share (3) |
| $ | 0.60 |
|
| $ | 0.55 |
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding – basic |
|
| 17,264 |
|
|
| 17,118 |
|
Weighted-average common shares outstanding – diluted |
|
| 24,862 |
|
|
| 22,678 |
|
|
|
(1) | 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. |
(2) | Unrealized gains represent the net change in unrealized gains on investments held at fair value. |
(3) | Q2 decrease from prior 2023 run rate attributable to $508.7 million SFR loan repayment and timing adjustments for capital redeployment. |
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, multifamily structured credit risk notes and mortgage-backed securities. 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 and industry in general and second quarter 2024 guidance, including net loss attributable to common stockholders, EAD and CAD and related assumptions and estimates. 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, 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 earnings available for distribution ("EAD") and cash available for distribution ("CAD").
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 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.
Contact:
Kristen Thomas
Investor Relations
KThomas@nexpoint.com
Media: MediaRelations@nexpoint.com
View original content to download multimedia:https://www.prnewswire.com/news-releases/nref-announces-first-quarter-2024-results-provides-second-quarter-2024-guidance-302134212.html
SOURCE NexPoint Real Estate Finance, Inc.
