TRTX's dividend payout ratio has consistently exceeded 100% of AFFO, reaching 122% in 2026Q2, indicating the company is distributing more cash than it generates from recurring operations and may be relying on asset dispositions to fund distributions.
TPG RE Finance Trust, Inc. (TRTX) cash flow statement — 11-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 |
|---|
| Cash from Operations | 92.64M | 90.36M | 112.13M | 80.13M | 100.5M | 132.17M | 132.09M | 121.67M | 107.7M | 91.17M | 85.73M | 98.61M |
| Operating CF Growth % | 4.48% | -19.41% | 39.94% | -20.27% | -23.96% | 0.06% | 8.56% | 12.97% | 18.12% | 6.34% | -13.06% | - |
| Operating CF / Revenue % | 34.72% | 27.17% | 31.95% | 20.54% | 32.87% | 54.9% | 163.45% | 35.62% | 40.35% | 45.45% | 55.65% | 76.62% |
| Net Income | 58.04M | 60.32M | 74.33M | -116.63M | -60.07M | 138.55M | -136.83M | 126.31M | 106.94M | 94.35M | 69.97M | 59.35M |
| Depreciation & Amortization | 10.35M | 12.63M | 15.73M | 3.5M | -11.09M | 0 | 2.42M | 2.71M | 1.24M | -7.69M | 28K | 0 |
| Stock-Based Compensation | 9.93M | 9.81M | 6.39M | 8.03M | 5.05M | 5.76M | 5.77M | 2.56M | 665K | 33K | 0 | 0 |
| Other Non-Cash Items | 11.75M | 8.01M | 6.87M | 184.38M | 176.01M | -12.08M | 270.87M | 2.99M | 1.77M | 5.52M | 14.42M | -1.83M |
| Working Capital Changes | 2.58M | -405K | 8.8M | 849K | -9.42M | -63K | -7.72M | -10.19M | -1.68M | -855K | 1.32M | 41.09M |
| Cash from Investing | -552.64M | -789.71M | 440.51M | 1.1B | -452.56M | -342.9M | 964.59M | -1.31B | -1.19B | -702.58M | -544.73M | -114.77M |
| Acquisitions (Net) | 0 | 0 | 0 | 0 | 602.22M | 0 | 0 | 0 | 0 | -671.54M | 0 | 0 |
| Purchase of Investments | -463.99M | 0 | 0 | 0 | -1.66B | 0 | -168.89M | -815.04M | -143.5M | -96.29M | -59.51M | -1.3M |
| Sale of Investments | 312.44M | 0 | 92.8M | 247.65M | 1.06B | 0 | 766.44M | 94.79M | 2.7M | 64.87M | 782.22M | 718.11M |
| Other Investing | -391.34M | -783.57M | 347.71M | 853.1M | -447.5M | -342.9M | 367.04M | -588.38M | -1.05B | 496K | -485.22M | -113.47M |
| Cash from Financing | 359.79M | 597.13M | -569.18M | -1.22B | 345.34M | 152.1M | -856.67M | 1.23B | 1.05B | 583.17M | 457.18M | 110.45M |
| Dividends Paid | -89.78M | -91.09M | -90.44M | -88.42M | -92.88M | -98.28M | -96.95M | -124.61M | -103.21M | -80.29M | -73.13M | -39.66M |
| Common Dividends | -77.19M | -78.5M | -77.85M | -75.83M | -80.29M | -79.09M | -96.95M | -124.59M | -103.2M | -80.28M | -73.11M | -39.65M |
| Debt Issuance (Net) | 2M | 1000K | -1000K | -1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Share Repurchases | -24.75M | -25.35M | -37K | 0 | 0 | 0 | 0 | -42K | -8.84M | -13.85M | 0 | -55.57M |
| Other Financing | -19.26M | -21.83M | -1.91M | -3.63M | -18.79M | -17.96M | -19.02M | -17.4M | -30.35M | -15.76M | 242.57M | 181.63M |
| Net Change in Cash | -100.21M | -102.22M | -16.54M | -47.3M | -6.72M | -58.63M | 240M | 38.95M | -35.02M | -28.24M | -1.81M | 94.29M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 92.46M | 190.48M | 207.02M | 254.31M | 261.04M | 319.67M | 79.67M | 40.72M | 75.74M | 103.97M | 104.94M | 11.66M |
| Cash at End | 66.21M | 88.27M | 190.48M | 207.02M | 254.31M | 261.04M | 319.67M | 79.67M | 40.72M | 75.74M | 103.13M | 105.95M |
| Free Cash Flow | 82.89M | 84.22M | 106.81M | 74.76M | 95.44M | 132.17M | 132.09M | 121.67M | 107.7M | 91.06M | 85.23M | 98.61M |
| FCF Growth % | -7.22% | -21.15% | 42.86% | -21.66% | -27.79% | 0.06% | 8.56% | 12.97% | 18.27% | 6.84% | -13.56% | - |
| FCF / Revenue % | 31.07% | 25.32% | 30.44% | 19.16% | 31.22% | 54.9% | 163.45% | 35.62% | 40.35% | 45.39% | 55.33% | 76.62% |
Quick answers to the most common questions about buying TRTX stock.
TPG RE Finance Trust, Inc. (TRTX) generated $90.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
TPG RE Finance Trust, Inc. (TRTX) generated $84.2M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
TPG RE Finance Trust, Inc. (TRTX) spent $6.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, TPG RE Finance Trust, Inc. (TRTX) returned $91.1M to shareholders via cash dividends and spent $25.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Dividend exceeds distributable cash flow
Metrics are mathematically derived from official filings.
Dividend Payout Exceeds AFFO Generation
TRTX's dividend payout ratio has consistently exceeded 100% of AFFO, with the most recent quarter showing a 122% payout ratio, indicating the company is distributing more cash than it generates from operations after accounting for recurring capital expenditures.
The persistent gap between dividends paid and AFFO suggests the company is funding its dividend from sources other than core cash generation, potentially including asset sales or balance sheet drawdowns. This pattern is unsustainable over the long term and indicates the dividend may require a reduction to align with the company's actual distributable cash flow capacity.
FFO to Operating Cash Flow Divergence
In 2026Q2, TRTX's GAAP operating cash flow of $21.6M significantly exceeded its FFO of $15.8M, a 37% premium that suggests non-cash adjustments or working capital movements are inflating the cash flow statement relative to the REIT's core earnings metric.
This divergence between FFO and operating cash flow is atypical for a mortgage REIT and warrants scrutiny of the underlying components. The premium may indicate favorable timing of interest collections or non-recurring cash inflows that do not represent sustainable operational performance, making the operating cash flow figure potentially misleading for valuation purposes.
Net Income Distorted by Non-Cash Items
TRTX's FFO consistently exceeds GAAP net income, with the FFO/NI ratio reaching 6.20 in 2025Q4, demonstrating that depreciation and other non-cash charges significantly depress reported earnings relative to the cash-based metrics more relevant for REIT analysis.
The magnitude of this distortion confirms that investors should focus on FFO and AFFO rather than GAAP net income when evaluating TRTX's performance. The volatility in the FFO/NI ratio across quarters suggests inconsistent non-cash charges, which complicates period-to-period comparisons of underlying operational strength.
Minimal Capex Intensity Reflects Mortgage REIT Model
TRTX's capital expenditures have remained minimal, ranging from $0.4M to $3.5M quarterly, which is consistent with its mortgage REIT structure that requires little physical property maintenance compared to equity REITs.
The low capex intensity means that the difference between FFO and AFFO is primarily driven by other adjustments rather than significant recurring capital expenditures. This characteristic simplifies the cash flow analysis but also means that the persistent dividend coverage shortfall cannot be attributed to heavy capital reinvestment requirements.
Dividend Funding Sources Warrant Monitoring
Given that dividends paid have consistently exceeded AFFO, investors should monitor whether TRTX is relying on asset dispositions, debt refinancing, or equity issuances to bridge the cash flow gap and maintain its dividend distribution.
The sustainability of this funding approach depends on the company's access to capital markets and the availability of assets to monetize. If the company is indeed using balance sheet assets to fund dividends, this represents a gradual liquidation of the investment portfolio that may not be immediately apparent from the income statement alone.
What Could Invalidate the Base Case
The base case of a sustainable dividend is invalidated by the persistent AFFO shortfall, which suggests the company is liquidating assets to fund distributions, a practice that cannot continue indefinitely without eroding the portfolio's income-generating capacity.
If the company's asset base continues to shrink without corresponding new originations or acquisitions, the AFFO generation will decline further, making the dividend even more unsustainable. Investors should monitor the composition of cash flows to determine if the dividend is being funded by principal repayments or asset sales, which would signal a wind-down scenario rather than a temporary cash flow mismatch.