NEXPOINT RESIDENTIAL TRUST, INC. REPORTS SECOND QUARTER 2024 RESULTS

Rhea-AI Summary

NexPoint Residential Trust (NYSE:NXRT) reported strong Q2 2024 results, with net income of $10.6 million, compared to a net loss of $4.0 million in Q2 2023. The company raised its full-year 2024 guidance and reported $39.25 million in disposition activity and $14.6 million in share repurchases. Key highlights include:

- Q2 Same Store properties saw a 2.3% increase in total revenue and a 2.4% increase in NOI
- Completed the sale of Radbourne Lake for $39.3 million, resulting in an $18.8 million gain
- Paid off a $15.3 million mortgage on Stone Creek at Old Farm
- Repurchased and retired 438,678 shares at an average price of $33.19 per share
- Paid a Q2 dividend of $0.46242 per share

NXRT also announced plans to refinance portfolio-level debt, aiming to reduce the average SOFR spread from 158 bps to 100-110 bps, potentially providing a $0.15-$0.20 per share benefit annually through 2027.

Positive

• Net income increased to $10.6 million in Q2 2024, compared to a net loss of $4.0 million in Q2 2023
• Q2 Same Store properties saw a 2.3% increase in total revenue and a 2.4% increase in NOI
• Completed the sale of Radbourne Lake for $39.3 million, resulting in an $18.8 million gain
• Repurchased and retired 438,678 shares, totaling approximately $14.6 million
• Raised full-year 2024 guidance
• Plans to refinance portfolio-level debt, potentially providing a $0.15-$0.20 per share benefit annually through 2027

Negative

• Average effective rent decreased 1.0% over the prior year period for both Q2 and YTD Same Store properties
• Total revenues decreased from $69.6 million in Q2 2023 to $64.2 million in Q2 2024
• FFO per diluted share decreased from $0.75 in Q2 2023 to $0.62 in Q2 2024
• Core FFO per diluted share decreased from $0.77 in Q2 2023 to $0.68 in Q2 2024
• AFFO per diluted share decreased from $0.88 in Q2 2023 to $0.80 in Q2 2024

Financial Analyst

NexPoint Residential Trust's Q2 2024 results reveal a mixed financial picture with some positive developments. The company reported net income of $10.6 million, a significant improvement from the $4.0 million net loss in Q2 2023. This turnaround was largely driven by an $18.7 million increase in gain on sales of real estate.

However, there are some concerning trends in the core business:

• Total revenues decreased from $69.6 million in Q2 2023 to $64.2 million in Q2 2024.
• Core FFO per diluted share declined from $0.77 to $0.68.
• AFFO per diluted share dropped from $0.88 to $0.80.

The company's same-store performance shows some resilience, with a 2.4% increase in NOI. However, the 1.0% decrease in average effective rent is a point of concern, especially in the current inflationary environment.

NXRT's strategy of upgrading units continues to yield positive results, with an average monthly rent premium of $240 and a 20.1% ROI on upgraded units. This suggests that the company's value-add strategy remains effective.

The company's planned refinancing initiative to reduce SOFR spreads could provide a $0.15 to $0.20 per share benefit annually through 2027, which could help offset the impact of maturing interest rate swaps.

Overall, while NXRT faces some headwinds, its proactive management and strategic initiatives provide a foundation for potential future growth.

Real Estate Investment Specialist

NXRT's Q2 2024 results highlight both opportunities and challenges in the multifamily real estate sector. The company's portfolio of 36 properties with 13,174 units maintained a solid 94.1% physical occupancy rate, indicating steady demand. However, the 1.0% decrease in average effective rent suggests some pricing pressure in their markets.

The company's value-add strategy continues to deliver results. With 8,271 full and partial upgrades completed since inception, achieving a 20.8% ROI, NXRT demonstrates its ability to enhance property values and increase rental income. This strategy could be important in offsetting potential market softness.

The disposition of Radbourne Lake for $39.3 million, resulting in an $18.8 million gain, showcases NXRT's ability to capitalize on market opportunities and realize value from its investments. This strategic move also provides capital for potential reinvestment or debt reduction.

NXRT's share repurchase program, buying back 438,678 shares at an average price of $33.19 per share, totaling $14.6 million, indicates management's confidence in the company's intrinsic value. This could potentially provide support for the stock price and enhance shareholder value.

The planned refinancing initiative to reduce SOFR spreads from 158 bps to 100-110 bps is a prudent move in the current interest rate environment. If successful, this could significantly improve the company's financial flexibility and profitability.

While the multifamily market faces challenges, NXRT's proactive management and strategic initiatives position it to navigate the evolving real estate landscape effectively.

NXRT Raises Full Year 2024 Guidance, Reports Net Income of $10.6 million, $39.25 million of Disposition Activity and $14.6 million of Share Repurchase Activity

DALLAS, July 30, 2024 /PRNewswire/ -- NexPoint Residential Trust, Inc. (NYSE:NXRT) reported financial results for the second quarter ended June 30, 2024.

Highlights

• NXRT¹ reported Net Income, FFO², Core FFO² and AFFO² of $10.6M, $16.3M, $17.9M and $20.9M, respectively, attributable to common stockholders for the quarter ended June 30, 2024, compared to Net Loss, FFO, Core FFO, and AFFO of $(4.0)M, $19.8M, $20.4M and $23.2M, respectively, attributable to common stockholders for the quarter ended June 30, 2023.
• NXRT reported Net Income, FFO, Core FFO and AFFO of $36.9M, $35.3M, $37.5M and $43.5M, respectively, attributable to common stockholders for the six months ended June 30, 2024, compared to Net Loss, FFO, Core FFO, and AFFO of $(7.8)M, $39.1M, $39.0M and $44.2M, respectively, attributable to common stockholders for the six months ended June 30, 2023.
• For the three months ended June 30, 2024, Q2 Same Store properties³, occupancy was flat, total revenue and NOI² increased  2.3% and 2.4%, respectively, and average effective rent decreased 1.0% over the prior year period.
• For the six months ended June 30, 2024, YTD Same Store properties³, occupancy was flat, total revenue and NOI² increased 2.9% and 3.2%, respectively, and average effective rent decreased 1.0% over the prior year period.
• During the second quarter 2024, the Company completed the sale of Radbourne Lake for a sales price of approximately $39.3 million, resulting in a gain on sale of real estate of $18.8 million.
• During the second quarter 2024, the Company paid off the mortgage on Stone Creek at Old Farm of $15.3 million.
• During the second quarter 2024, the Company repurchased and subsequently retired 438,678 shares at an average price of $33.19 per share, totaling approximately $14.6 million of its common stock.
• NXRT paid a second quarter dividend of $0.46242 per share of common stock on June 28, 2024.
• The weighted average effective monthly rent per unit across all 36 properties held as of June 30, 2024 (the "Portfolio"), consisting of 13,174⁴ units, was $1,517, while physical occupancy was 94.1%.
• During the second quarter 2024, for the properties in our Portfolio, we completed 59 full and partial upgrades and leased 56 upgraded units, achieving an average monthly rent premium of $240 and a 20.1% ROI⁵.
• Since inception, for the properties currently in our Portfolio, we have completed 8,271 full and partial upgrades, 4,659 kitchen and laundry appliances, and 11,389 technology packages, resulting in a $175, $48, and $43 average monthly rental increase per unit and a 20.8%, 62.0%, and 37.2% ROI, respectively.

1)	In this release, "we," "us," "our," the "Company," "NexPoint Residential Trust," 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 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 12,963 units of apartment space in our Same Store pool for the three months ended June 30, 2024 (our "Q2 Same Store" properties) and 35 properties encompassing 12,963 units of apartment space in our Same Store pool for the six months ended June 30, 2024 (our "YTD Same Store" properties). The same store unit count excludes 21 units that are currently down due to casualty events (Rockledge: 20 units, Bella Solara: 1 unit).
4)	Total units owned in our Portfolio is 13,174, however 21 units are currently down due to casualty events (Rockledge: 20 units, Bella Solara: 1 unit).
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 2024 Financial Results

• Total revenues were $64.2 million for the second quarter of 2024, compared to $69.6 million for the second quarter of 2023.
• Net income for the second quarter of 2024 totaled $10.6 million, or income of $0.40 per diluted share, which included $24.4 million of depreciation and amortization expense. This compared to a net loss of $(4.0) million, or loss of $(0.15) per diluted share, for the second quarter of 2023, which included $23.9 million of depreciation and amortization expense.
• The change in our net income of $10.6 million for the three months ended June 30, 2024 as compared to our net loss of $(4.0) million for the three months ended June 30, 2023 primarily relates to an increase in gain on sales of real estate of $18.7 million.
• For the second quarter of 2024, NOI was $38.9 million on 36 properties, compared to $42.0 million for the second quarter of 2023 on 40 properties.
• For the second quarter of 2024, Q2 Same Store NOI increased 2.4% to $38.4 million, compared to $37.5 million for the second quarter of 2023.
• For the second quarter of 2024, FFO totaled $16.3 million, or $0.62 per diluted share, compared to $19.8 million, or $0.75 per diluted share, for the second quarter of 2023.
• For the second quarter of 2024, Core FFO totaled $17.9 million, or $0.68 per diluted share, compared to $20.4 million, or $0.77 per diluted share, for the second quarter of 2023.
• For the second quarter of 2024, AFFO totaled $20.9 million, or $0.80 per diluted share, compared to $23.2 million, or $0.88 per diluted share, for the second quarter of 2023.

2024 Year to Date Financial Results

• Total revenues were $131.8 million for the six months ended June 30, 2024, compared to $138.8 million for the six months ended June 30, 2023.
• Net income for the six months ended June 30, 2024 totaled $36.9 million, or income of $1.40 per diluted share, which included $48.8 million of depreciation and amortization expense. This compared to net loss of $(7.8) million, or loss of $(0.31) per diluted share, for the six months ended June 30, 2023, which included $47.1 million of depreciation and amortization expense.
• The change in our net income of $37.0 million for the six months ended June 30, 2024 as compared to our net loss of $(7.9) million for the six months ended June 30, 2023 primarily relates to an increase in gain on sales of real estate of $50.4 million.
• For the six months ended June 30, 2024, NOI was $80.0 million on 36 properties, compared to $83.1 million for the six months ended June 30, 2023 on 40 properties.
• For the six months ended June 30, 2024, Same Store NOI increased 3.2% to $77.7 million, compared to $75.2 million for the six months ended June 30, 2023.
• For the six months ended June 30, 2024, FFO totaled $35.3 million, or $1.34 per diluted share, compared to $39.1 million, or $1.49 per diluted share, for the six months ended June 30, 2023.
• For the six months ended June 30, 2024, Core FFO totaled $37.5 million, or $1.43 per diluted share, compared to $39.0 million, or $1.49 per diluted share, for the six months ended June 30, 2023.
• For the six months ended June 30, 2024, AFFO totaled $43.5 million, or $1.65 per diluted share, compared to $44.2 million, or $1.69 per diluted share, for the six months ended June 30, 2023.

NXRT Path to Growth: 2025-2027

• The Company expects to refinance portfolio-level debt to current floating rate spreads, aiming to reduce the average SOFR spread from 158 bps to 100-110 bps. This reduction is estimated to provide a $0.15-$0.20 per share benefit annually through 2027, assuming all other factors remain constant. One significant added benefit to this refinancing initiative, beyond tightening credit spreads and extending maturities out another seven years, is to offset the expected impact of our interest rate swaps maturing over the next three years.

Second Quarter Earnings Conference Call

NXRT will host a conference call on Tuesday, July 30, 2024, at 11:00 a.m. ET (10:00 am CT), to discuss second quarter 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, https://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, August 13, 2024, 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," "should," "plan" 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, the NXRT Path to Growth: 2025-2027, expected refinancing of portfolio-level debt, the effects of the refinancing, forecasted submarket deliveries, NXRT's guidance for financial results for the full year 2024, including net loss per diluted share, Core FFO per diluted share, same store rental income, same store total revenue, same store expense, same store NOI, and the related components and assumptions, including expected acquisitions and dispositions, expected same store pool, shares outstanding and same store growth projections, NXRT's net asset value and the related components and assumptions, estimated value-add expenditures, debt payments and outstanding debt, net loss and NOI guidance for the third quarter and full year 2024 and the related assumptions, planned value-add programs, including rehab costs, rent change and return on investment, expected settlement of interest rate swaps and the effect on the debt maturity schedule, rehab budgets and acquisitions and dispositions. 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 and six months ended June 30, 2024 and 2023 (in thousands, except per share amounts):

		For the Three Months Ended June 30,								For the Six Months Ended June 30,
		2024				2023				2024				2023				% Change
Net income (loss)		$	10,638			$	(3,968)			$	37,040			$	(7,866)			N/M
Depreciation and amortization			24,442				23,872				48,765				47,138				3.5	%
Gain on sales of real estate	(1)		(18,686)				—				(50,395)				—				0.0	%
Adjustment for noncontrolling interests			(64)				(76)				(139)				(149)				-6.7	%
FFO attributable to common stockholders			16,330				19,828				35,271				39,123				-9.8	%
FFO per share - basic		$	0.64			$	0.77			$	1.38			$	1.53				-9.8	%
FFO per share - diluted		$	0.62			$	0.75			$	1.34			$	1.49				-10.1	%
Loss (gain) on extinguishment of debt and modification costs			255				—				801				(122)			N/M
Casualty-related expenses/(recoveries)			232				398				267				(1,308)			N/M
Casualty loss			737				66				538				880				-38.9	%
Gain on forfeited deposits			—				(250)				—				(250)			N/M
Amortization of deferred financing costs - acquisition term notes			331				331				661				661				0.0	%
Adjustment for noncontrolling interests			(6)				(3)				(9)				(1)			N/M
Core FFO attributable to common stockholders			17,879				20,370				37,529				38,983				-3.7	%
Core FFO per share - basic		$	0.70			$	0.79			$	1.46			$	1.52				-3.9	%
Core FFO per share - diluted		$	0.68			$	0.77			$	1.43			$	1.49				-4.0	%
Amortization of deferred financing costs - long term debt			372				377				759				814				-6.8	%
Equity-based compensation expense			2,684				2,495				5,231				4,461				17.3	%
Adjustment for noncontrolling interests			(12)				(10)				(24)				(20)				20.0	%
AFFO attributable to common stockholders			20,923				23,232				43,495				44,238				-1.7	%
AFFO per share - basic		$	0.82			$	0.91			$	1.70			$	1.73				-1.7	%
AFFO per share - diluted		$	0.80			$	0.88			$	1.65			$	1.69				-2.4	%
Weighted average common shares outstanding - basic			25,540				25,667				25,630				25,633				0.0	%
Weighted average common shares outstanding - diluted	(2)		26,309				26,304				26,331				26,190				0.5	%
Dividends declared per common share		$	0.46242			$	0.42			$	0.92484			$	0.84				10.1	%
Net income (loss) Coverage - diluted	(3)	0.87x				-0.36x				1.51x				-0.37x					510.2	%
FFO Coverage - diluted	(3)	1.34x				1.79x				1.45x				1.77x					-18.3	%
Core FFO Coverage - diluted	(3)	1.47x				1.84x				1.55x				1.77x					-12.8	%
AFFO Coverage - diluted	(3)	1.72x				2.10x				1.78x				2.01x					-11.3	%

(1)	$31.5 million with a related party for the six months ended June 30, 2024.
(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, 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) the impact of: (a) depreciation and amortization expenses and (b) 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 that is 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) gain (loss) on extinguishment of debt and modification costs that are not reflective of continuing operations of the properties, (9) gain on forfeited deposits, (10) 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 (11)  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, if applicable, 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 amount 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 either not likely to occur on a regular basis or are otherwise not representative of the ongoing operating performance of our Portfolio. Core FFO adjusts FFO to remove items such as gain (loss) on extinguishment of debt and modification costs, gain on forfeited deposits, casualty-related expenses/and recoveries and gains (losses), the amortization of deferred financing costs incurred in connection with obtaining short-term debt financing and the noncontrolling interests (as described above) related to these items.

AFFO makes certain adjustments to Core FFO. 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 amortization of deferred financing costs incurred in connection with obtaining long-term debt financing and the noncontrolling interests related to these items.

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 Same Store NOI for the three and six months ended June 30, 2024 and 2023 to net income (loss), the most directly comparable GAAP financial measure (in thousands):

		For the Three Months Ended June 30,								For the Six Months Ended June 30,
		2024				2023				2024				2023
Net income (loss)		$	10,638			$	(3,968)			$	37,040			$	(7,866)
Adjustments to reconcile net income (loss) to NOI:
Advisory and administrative fees			1,734				1,927				3,477				3,816
Corporate general and administrative expenses			4,779				4,624				9,689				7,991
Corporate income			(516)				—				(812)				—
Casualty-related expenses/(recoveries)	(1)		232				398				267				(1,308)
Casualty loss			737				66				538				880
Gain on forfeited deposits			—				(250)				—				(250)
Property general and administrative expenses	(2)		1,334				776				2,317				1,557
Depreciation and amortization			24,442				23,872				48,765				47,138
Interest expense			13,971				14,524				28,362				31,263
Equity in earnings of affiliate			(53)				—				(91)				—
Loss (gain) on extinguishment of debt and modification costs			255				—				801				(122)
Gain on sales of real estate	(3)		(18,686)				—				(50,395)				—
NOI		$	38,867			$	41,969			$	79,958			$	83,099
Less Non-Same Store
Revenues			(818)				(8,049)				(4,702)				(16,092)
Operating expenses			393				3,678				2,407				8,339
Operating income			—				(66)				(3)				(124)
Same Store NOI		$	38,442			$	37,532			$	77,660			$	75,222

(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)	$31.5 million with a related party for the six months ended June 30, 2024.

Reconciliation of Debt to Net Debt

(dollar amounts in thousands)		Q2 2024				Q2 2023
Total mortgage debt		$	1,462,935			$	1,621,563
Credit facilities			—				57,000
Total debt outstanding			1,462,935				1,678,563
Adjustments to arrive at net debt:
Cash and cash equivalents			(21,262)				(10,056)
Restricted cash held for value-add upgrades and green improvements			(4,219)				32,921
Net Debt		$	1,437,454			$	1,701,428
Enterprise Value (1)		$	2,441,454			$	2,869,428
Leverage Ratio			59	%			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 income (the most directly comparable GAAP financial measure) for the periods presented below (in thousands):

		For the Year Ended December 31, 2024				For the Three Months Ended September 30, 2024
		Mid-Point (1)				Mid-Point (1)
Net loss		$	(30,170)			$	(8,683)
Adjustments to reconcile net income to NOI:
Advisory and administrative fees			7,092				1,808
Corporate general and administrative expenses			20,161				5,341
Corporate income			(1,662)				(425)
Property general and administrative expenses	(2)		5,033				1,203
Depreciation and amortization			97,741				24,506
Interest expense			55,380				14,311
Casualty-related recoveries			538				—
Loss on extinguishment of debt and modification costs			52,973				—
Gain on forfeited deposits			—				—
Equity in earnings of affiliate			(211)				(60)
Gain on sales of real estate			(50,395)				—
NOI		$	156,480			$	38,001
Less Non-Same Store
Revenues	(3)		(6,386)
Operating expenses	(3)		3,360
Same Store NOI	(3)	$	153,454

(1)	Mid-Point estimates shown for full year and third quarter 2024 guidance. Assumptions made for full year and third quarter 2024 NOI guidance include the Same Store operating growth projections included in the "2024 Full Year Guidance Summary" section of this release and the effect of the 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)	Amounts are derived from the results of operations of our Full Year 2024 Same Store properties and Non-Same Store properties. There are 35 properties in our Full Year 2024 Same Store pool.

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, 2024 (in thousands, except per share data):

		For the Year Ended December 31, 2024
		Mid-Point
Net loss		$	(30,170)
Depreciation and amortization			97,741
Gain on sales of real estate			(50,395)
Adjustment for noncontrolling interests			(99)
FFO attributable to common stockholders			17,077
FFO per share - diluted (1)		$	0.65
Loss on extinguishment of debt and modification costs			52,973
Casualty-related expenses			802
Amortization of deferred financing costs - acquisition term notes			872
Gain on forfeited deposits			—
Adjustment for noncontrolling interests			(207)
Core FFO attributable to common stockholders			71,517
Core FFO per share - diluted (1)		$	2.72
Amortization of deferred financing costs - long term debt			1,359
Equity-based compensation expense			10,601
Adjustment for noncontrolling interests			(46)
AFFO attributable to common stockholders			83,431
AFFO per share - diluted (1)		$	3.18
Weighted average common shares outstanding - diluted			26,246

(1)	For purposes of calculating per share data, we assume a weighted average diluted share count of approximately 26.2 million for the full year 2024.

NOI

The following table, which has not been adjusted for the effects of noncontrolling interests, reconciles NOI for the three months ended March 31, 2024 and the year ended December 31, 2023 to net income, the most directly comparable GAAP financial measure (in thousands):

		For the Three Months Ended March 31, 2024				For the Year Ended December 31, 2023
Net income		$	26,402			$	44,433
Adjustments to reconcile net income to NOI:
Advisory and administrative fees			1,743				7,645
Corporate general and administrative expenses			4,614				16,663
Casualty-related expenses/(recoveries)	(1)		33				(2,214)
Casualty loss (gain)			(199)				856
Gain on forfeited deposits			—				(250)
Property general and administrative expenses	(2)		983				3,701
Depreciation and amortization			24,323				95,186
Interest expense			14,391				67,106
Equity in earnings of affiliate			(38)				(205)
Loss (gain) on extinguishment of debt and modification costs			546				2,409
Gain on sales of real estate			(31,709)				(67,926)
NOI		$	41,089			$	167,404

(1)	Adjustment to net income to exclude certain property operating expenses that are casualty-related expenses/(recoveries).
(2)	Adjustment to net income 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
Kristen Thomas
IR@nexpoint.com
(214) 276-6300
Media inquiries: Pro-Nexpoint@prosek.com

 

View original content to download multimedia:https://www.prnewswire.com/news-releases/nexpoint-residential-trust-inc-reports-second-quarter-2024-results-302209806.html

SOURCE NexPoint Residential Trust, Inc.

FAQ

What was NexPoint Residential Trust's (NXRT) net income for Q2 2024?

NexPoint Residential Trust (NXRT) reported a net income of $10.6 million for Q2 2024.

How much did NXRT's Same Store NOI increase in Q2 2024?

NXRT's Q2 Same Store NOI increased by 2.4% to $38.4 million in Q2 2024, compared to $37.5 million in Q2 2023.

What was the total value of NXRT's share repurchases in Q2 2024?

NXRT repurchased and retired 438,678 shares at an average price of $33.19 per share, totaling approximately $14.6 million in Q2 2024.

How much did NXRT receive from the sale of Radbourne Lake in Q2 2024?

NXRT completed the sale of Radbourne Lake for a sales price of approximately $39.3 million, resulting in a gain on sale of real estate of $18.8 million.

What is NXRT's plan for refinancing portfolio-level debt?

NXRT plans to refinance portfolio-level debt to reduce the average SOFR spread from 158 bps to 100-110 bps, aiming to provide a $0.15-$0.20 per share benefit annually through 2027.