XNYSNLYpG
Market cap10bUSD
Dec 27, Last price
25.10USD
1D
-0.28%
1Q
-0.48%
Name
Annaly Capital Management Inc
Profile
Annaly Capital Management, Inc., a diversified capital manager, engages in mortgage finance and corporate middle market lending. The company invests in agency mortgage-backed securities, mortgage servicing rights, Agency commercial mortgage-backed securities, non-Agency residential mortgage assets, residential mortgage loans, credit risk transfer securities, corporate debts, and other commercial real estate investments. It has elected to be taxed as a real estate investment trust (REIT). As a REIT, it is not subject to federal income tax to the extent that it distributes its taxable income to its shareholders. The company was founded in 1996 and is based in New York, New York.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | (1,398,818) -171.58% | 1,954,318 -26.60% | 2,662,481 -555.34% | |||||||
Cost of revenue | (52,568) | 183,235 | 210,650 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (1,346,250) | 1,771,083 | 2,451,831 | |||||||
NOPBT Margin | 96.24% | 90.62% | 92.09% | |||||||
Operating Taxes | 39,434 | 45,571 | 4,675 | |||||||
Tax Rate | 2.57% | 0.19% | ||||||||
NOPAT | (1,385,684) | 1,725,512 | 2,447,156 | |||||||
Net income | (1,643,171) -195.24% | 1,725,325 -27.81% | 2,389,896 -368.60% | |||||||
Dividends | (1,517,762) | (1,519,249) | (1,359,721) | |||||||
Dividend yield | 15.84% | 17.51% | 12.17% | |||||||
Proceeds from repurchase of equity | 673,693 | 662,334 | 2,397,206 | |||||||
BB yield | -7.03% | -7.63% | -21.46% | |||||||
Debt | ||||||||||
Debt current | 500,000 | 250,000 | 903,255 | |||||||
Long-term debt | 12,710,981 | 8,802,213 | 6,214,550 | |||||||
Deferred revenue | 70,481,286 | 63,568,739 | ||||||||
Other long-term liabilities | (77,800,373) | (63,578,590) | ||||||||
Net debt | 7,585,516 | (67,436,320) | (58,469,832) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,367,203 | 5,372,411 | 3,076,839 | |||||||
CAPEX | (1,014,262) | (538,142) | ||||||||
Cash from investing activities | (8,415,890) | (14,527,070) | 4,899,279 | |||||||
Cash from financing activities | 5,884,121 | 9,389,283 | (7,877,731) | |||||||
FCF | (3,853,550) | 3,302,372 | 64,829,042 | |||||||
Balance | ||||||||||
Cash | 1,412,148 | 1,576,714 | 1,342,090 | |||||||
Long term investments | 4,213,317 | 74,911,819 | 64,245,547 | |||||||
Excess cash | 5,695,406 | 76,390,817 | 65,454,513 | |||||||
Stockholders' equity | (12,327,300) | (11,611,894) | (7,118,507) | |||||||
Invested Capital | 102,517,210 | 92,222,276 | 84,775,975 | |||||||
ROIC | 1.95% | 2.02% | ||||||||
ROCE | 2.20% | 3.16% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 494,541 | 411,622 | 357,142 | |||||||
Price | 19.37 -8.11% | 21.08 -32.61% | 31.28 -7.46% | |||||||
Market cap | 9,579,265 10.40% | 8,676,987 -22.33% | 11,171,410 -6.55% | |||||||
EV | 18,790,648 | (57,123,781) | (45,736,354) | |||||||
EBITDA | (1,321,444) | 1,791,589 | 2,476,467 | |||||||
EV/EBITDA | ||||||||||
Interest | 3,842,965 | 1,309,735 | 249,243 | |||||||
Interest/NOPBT | 73.95% | 10.17% |