Attached files
file | filename |
---|---|
8-K - 8-K - Ares Commercial Real Estate Corp | a14-18227_18k.htm |
Exhibit 99.1
ARES COMMERCIAL REAL ESTATE CORPORATION REPORTS SECOND QUARTER 2014 RESULTS
Net Income of $6.6 million or $0.23 per common share, up 40% compared to first quarter 2014
New loan originations of more than $240 million, including over $103 million at ACRE Capital
Subsequent to end of second quarter
Priced $309 million securitization with an initial weighted average coupon of LIBOR + 1.445%
Closed new $75 million revolving credit facility with City National Bank, credit supported by Ares Management
Obtained new Freddie Mac license
Declared third quarter dividend of $0.25 per share
JUNE 30, 2014 FINANCIAL RESULTS
Chicago, IL August 6, 2014 - Ares Commercial Real Estate Corporation (the Company, ACRE, we, and our) (NYSE:ACRE), a specialty finance company primarily engaged in principal lending and mortgage banking of commercial real estate (CRE) investments reported net income of $6.6 million or $0.23 per basic and diluted common share and $11.4 million or $0.40 per basic and diluted common share, respectively, for the three and six months ended June 30, 2014. In addition, the Company announced that its Board of Directors has declared a third quarter 2014 dividend of $0.25 per common share payable on October 15, 2014 to common stockholders of record on September 30, 2014.
Our second quarter earnings improved as we continued to invest our capital selectively into attractive new investments and benefited from higher new loan volume and profitability at ACRE Capital, said Todd Schuster, President and Chief Executive Officer of ACRE. Within principal lending, our approach to the current market environment is to leverage our direct origination footprint and broaden our product offering to ensure we are sourcing loans with attractive risk adjusted returns. We are seeing encouraging signs of a building pipeline in new property sectors and geographies. Within ACRE Capital, we are pleased that we are beginning to see greater activity levels as our unique capabilities resonate with sponsors and owners of multifamily properties.
We continue to demonstrate access to a variety of efficient sources of capital in order to scale our balance sheet and improve our profitability, said Tae-Sik Yoon, Chief Financial Officer of ACRE. With the closing of our new securitization transaction together with our new $75 million revolving credit facility with City National Bank (CNB) and existing availabilities of capital, we expect to have approximately $115 million of net capital that may be leveraged to fund new investments and for general corporate purposes. We believe this incremental capacity will improve our financial flexibility and provide the opportunity to enhance returns for ACRE stockholders once this capital is deployed.
THREE MONTHS ENDED JUNE 30, 2014 FINANCIAL HIGHLIGHTS
Financial Results and Activities:
· For the three months ended June 30, 2014, net income was $6.6 million or $0.23 per basic and diluted common share.
· For the principal lending business, originations for the three months ended June 30, 2014 totaled $137.2 million in commitments and $95.8 million in outstanding principal. Loan repayments totaled $69.0 million in outstanding principal for the three months ended June 30, 2014.
· For the mortgage banking business, ACRE Capital LLC, a wholly owned subsidiary of ACRE (ACRE Capital), rate-locked eight new senior loans totaling $103.1 million in unpaid principal balance during the three months ended June 30, 2014.
Capital and Other Activities:
· On April 9, 2014, the Company and certain of its subsidiaries entered into a $195.0 million revolving master repurchase facility (the UBS Facility) with UBS Real Estate Securities Inc. (UBS). The Company used the UBS Facility to finance commercial mortgage loans, commercial real estate mezzanine loans, and other assets meeting defined eligibility
criteria which are approved by UBS. The initial maturity date of the UBS Facility is April 7, 2017, subject to annual extensions in UBS sole discretion.
· On May 1, 2014, ACRE Capital entered into a Sixth Amended and Restated Mortgage Warehousing Credit and Security Agreement with Bank of America, N.A. and the other lenders thereto, which provides for a committed warehouse line of up to $80.0 million that matures on April 15, 2015.
· On May 6, 2014, the Company, through a wholly owned subsidiary, amended its secured funding facility (Citibank Facility) with Citibank, N.A. (Citibank) to, among other things, increase the size of the facility to $250.0 million.
PRINCIPAL LENDING BUSINESS AS OF JUNE 30, 2014
During the second quarter of 2014, the Company originated four new loans totaling $137.2 million in commitments in its principal lending business. The four new loans include:
· a $60.0 million preferred equity investment collateralized by an apartment portfolio located in Georgia and Florida;
· a $33.5 million stretch senior mortgage loan collateralized by an industrial portfolio located in Ohio;
· a $23.3 million transitional senior mortgage loan collateralized by an apartment complex located in Georgia; and
· a $20.4 million transitional senior mortgage loan collateralized by two industrial buildings located in California.
At June 30, 2014, the Company had originated or co-originated 40 loans, excluding six loans totaling $168.9 million that were repaid, totaling approximately $1.3 billion in commitments with outstanding principal of $1.2 billion.
The following tables provide summary information for the principal lending investment portfolio as of June 30, 2014:
Portfolio Interest Rate and Duration Summary:
(amounts in millions, except percentages)
|
|
June 30, 2014 |
| ||||||||||
|
|
Carrying |
|
Outstanding |
|
Weighted |
|
Weighted |
|
Weighted |
| ||
Senior mortgage loans |
|
$ |
1,036.8 |
|
$ |
1,043.7 |
|
4.8% |
|
5.4% |
|
2.2 |
|
Subordinated debt and preferred equity investments |
|
124.6 |
|
125.8 |
|
9.6% |
|
10.0% |
|
3.8 |
| ||
Total |
|
$ |
1,161.4 |
|
$ |
1,169.5 |
|
5.4% |
|
5.9% |
|
2.4 |
|
(1) The difference between the carrying amount and the outstanding principal face amount of the loans held for investment consists of unamortized purchase discount, deferred loan fees and loan origination costs.
(2) Unleveraged Effective Yield is the compounded effective rate of return that would be earned over the life of the investment based on the contractual interest rate (adjusted for any deferred loan fees, costs, premium or discount) and assumes no dispositions, early prepayments or defaults. The Total Weighted Average Unleveraged Effective Yield is calculated based on the average of Unleveraged Effective Yield of all loans held by the Company as of June 30, 2014 as weighted by the Outstanding Principal balance of each loan.
As of June 30, 2014, 94% of the investment portfolio consisted of floating rate loans (as measured by outstanding principal).
Portfolio Diversification Summary as of June 30, 2014:
(amounts in millions, except percentages)
PROPERTY TYPE
|
|
Outstanding |
|
% of |
| |
Multifamily |
|
$ |
558.2 |
|
48% |
|
Office |
|
432.0 |
|
37% |
| |
Industrial |
|
109.3 |
|
9% |
| |
Retail |
|
70.0 |
|
6% |
| |
Total |
|
$ |
1,169.5 |
|
100% |
|
GEOGRAPHIC MIX
|
|
Outstanding |
|
% of |
| |
Southeast |
|
$ |
363.1 |
|
31% |
|
Southwest |
|
255.8 |
|
22% |
| |
Midwest |
|
232.8 |
|
20% |
| |
West |
|
199.1 |
|
17% |
| |
Mid-Atlantic/Northeast |
|
118.7 |
|
10% |
| |
Total |
|
$ |
1,169.5 |
|
100% |
|
MORTGAGE BANKING BUSINESS (ACRE CAPITAL) AS OF JUNE 30, 2014
For the three months ended June 30, 2014, ACRE Capital rate-locked eight loans totaling $103.1 million in principal, including three U.S. Department of Housing and Urban Development loans totaling $60.3 million and five Fannie Mae Delegated Underwriting and Servicing loans totaling $42.8 million.
As of June 30, 2014, the Companys multifamily servicing portfolio consisted of 974 loans with an unpaid principal balance of $3.8 billion. The carrying value of the Companys mortgage servicing rights was $58.6 million at June 30, 2014.
Our investments in new personnel and servicing infrastructure at ACRE Capital are beginning to take form through improved profitability as we further scale the business, commented Todd Schuster.
RECENT DEVELOPMENTS
On July 16, 2014, the Company originated a $29.0 million transitional first mortgage loan on a mixed-use complex located in New York, New York. At closing, the outstanding principal balance was approximately $25.0 million. The loan has an interest rate of LIBOR + 4.25% (plus origination and exit fees) subject to a 0.15% LIBOR floor and a term of three years.
On July 22, 2014, the Company received repayment of a $49.1 million transitional first mortgage loan.
On July 30, 2014, the Company and certain of its subsidiaries entered into a new $75.0 million revolving credit facility (the CNB Facility) with City National Bank. The CNB Facility will be used to finance qualifying investments and for other working capital and general corporate needs. The CNB Facility is in addition to the Companys existing March 2014 $50.0 million secured revolving facility with CNB. A subsidiary of Ares Management, L.P. (NYSE: ARES) and an affiliate of the Companys external manager (Ares), agreed to provide credit support in connection with the CNB Facility. See the Companys Form 10-Q for the quarter ended June 30, 2014 for more information about the new CNB Facility.
On August 1, 2014, a newly formed indirect wholly owned Cayman qualified REIT subsidiary, ACRE Commercial Mortgage 2014-FL2 Ltd. (the Issuer), received commitments from investors for the purchase of approximately $308.7 million in principal balance of secured floating rate notes (the Notes). The Notes will be backed by approximately $378.8 million of commercial and multifamily mortgage loans originated or to-be originated by ACRC Lender LLC, an indirect wholly owned subsidiary of the Company. The Company expects to retain (either directly or through one of its wholly owned subsidiaries) approximately $70.1 million principal balance of the non-investment grade tranches of the notes and the equity in the Issuer, which notes and equity were not offered to investors. The initial weighted average coupon of the offered notes offered to third parties is expected to be LIBOR plus 1.445%. The sale of the Notes is scheduled to close on or about August 15, 2014. The sale of the Notes is subject to customary closing conditions and, as a result, the Company can give no assurances that it will close.
On August 5, 2014, ACRE Capital LLC was approved by Freddie Mac as a Program Plus® seller/servicer for multifamily loans.
On August 6, 2014, the Company declared a cash dividend of $0.25 per common share for the third quarter of 2014. The third quarter 2014 dividend is payable on October 15, 2014 to common stockholders of record as of September 30, 2014.
INVESTMENT CAPACITY AND LIQUIDITY
As of August 5, 2014 and pro forma for the proceeds of the new securitization transaction expected to close on or about August 15, 2014, the Company expects to have approximately $125 million in capital, either in cash or in approved but undrawn capacity under the Companys funding facilities. After holding in reserve $10 million in liquidity requirements, the Company expects to have approximately $115 million in capital available to fund additional loans, outstanding commitments on the Companys existing loans and for other working capital purposes. Assuming that the Company uses such amount as capital to make new investments and leverages such amount under its facilities at a debt-to-equity ratio in the range of 2:1 to 3:1, the Company has the capacity to fund $340 million to $460 million of additional senior loan investments.
As of August 5, 2014, the total unfunded commitments for the Companys existing loans held for investment were approximately $135 million. In addition, borrowings under the Companys funding facilities were approximately $503 million (excluding warehouse lines of credit in connection with the Companys mortgage banking business), debt issued in the form of commercial mortgage-backed securities was approximately $282 million and debt issued in the form of convertible senior notes was approximately $69 million.
SECOND QUARTER 2014 DIVIDEND
On May 7, 2014, the Company declared a cash dividend of $0.25 per common share for the second quarter of 2014. The second quarter 2014 dividend was paid on July 16, 2014 to common stockholders of record as of June 30, 2014.
CONFERENCE CALL AND WEBCAST INFORMATION
On Wednesday, August 6, 2014, the Company invites all interested persons to attend its webcast/conference call at 5:00 p.m. (Eastern Time) to discuss its second quarter 2014 financial results.
All interested parties are invited to participate via telephone or the live webcast, which will be hosted on a webcast link located on the Home page of the Investor Resources section of the Companys website at http://www.arescre.com. Please visit the website to test your connection before the webcast. Domestic callers can access the conference call by dialing (888)-317-6003. International callers can access the conference call by dialing +1(412)-317-6061. All callers will need to enter the Participant Elite Entry Number 5648927 followed by the # sign and reference Ares Commercial Real Estate Corporation once connected with the operator. All callers are asked to dial in 10-15 minutes prior to the call so that name and company information can be collected. For interested parties, an archived replay of the call will be available through August 19, 2014 at 5:00 p.m. (Eastern Time) to domestic callers by dialing (877)-344-7529 and to international callers by dialing +1(412)-317-0088. For all replays, please reference conference number 10048784. An archived replay will also be available through August 19, 2014 on a webcast link located on the Home page of the Investor Resources section of the Companys website.
ABOUT ARES COMMERCIAL REAL ESTATE CORPORATION
Ares Commercial Real Estate Corporation is a specialty finance company primarily engaged in principal lending and mortgage banking of commercial real estate investments. Through its national direct origination platform, Ares Commercial Real Estate Corporation provides a broad offering of flexible financing solutions for commercial real estate owners and operators. Through ACRE Capital LLC, its mortgage banking business, it originates and services multifamily residential mortgage loans, senior housing and healthcare facilities by utilizing the platforms of Fannie Mae and governmental agencies. Ares Commercial Real Estate Corporation elected and qualified to be taxed as a real estate investment trust and is externally managed by a subsidiary of Ares Management, L.P. (NYSE: ARES), a publicly traded, global alternative asset manager with approximately $77 billion of assets under management as of March 31, 2014. For more information, please visit www.arescre.com. The contents of such website are not, and should not be deemed to be, incorporated by reference herein.
FORWARD-LOOKING STATEMENTS
Statements included herein or on the webcast / conference call may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and Section 21E of the Securities and Exchange Act of 1934, as amended, which relate to future events or the Companys future performance or financial condition. These statements are not guarantees of future performance, condition or results and involve a number of risks and uncertainties. Actual results could differ materially from those in the forward-looking statements as a result of a number of factors, including those described from time to time in the Companys filings with the Securities and Exchange Commission. Ares Commercial Real Estate Corporation undertakes no duty to update any forward-looking statements made herein or on the webcast/conference call.
AVAILABLE INFORMATION
Ares Commercial Real Estate Corporations filings with the Securities and Exchange Commission, press releases, earnings releases and other financial information are available on its website at www.arescre.com. The contents of such website are not and should not be deemed to be incorporated by reference herein.
CONTACTS
Carl Drake or John Stilmar
Ares Commercial Real Estate Corporation
888-818-5298
ARES COMMERCIAL REAL ESTATE CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share data)
|
|
As of |
| ||||
|
|
June 30, 2014 |
|
December 31, 2013 |
| ||
|
|
(unaudited) |
|
|
| ||
ASSETS |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
20,152 |
|
$ |
20,100 |
|
Restricted cash |
|
24,388 |
|
16,954 |
| ||
Loans held for investment ($428,282 and $493,783 related to consolidated VIE, respectively) |
|
1,161,441 |
|
958,495 |
| ||
Loans held for sale, at fair value |
|
55,928 |
|
89,233 |
| ||
Mortgage servicing rights, at fair value |
|
58,558 |
|
59,640 |
| ||
Other assets ($2,167 and $2,552 of interest receivable related to consolidated VIE, respectively; $65,501 of certificates receivable related to consolidated VIE as of June 30, 2014) |
|
101,121 |
|
32,493 |
| ||
Total assets |
|
$ |
1,421,588 |
|
$ |
1,176,915 |
|
|
|
|
|
|
| ||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
| ||
|
|
|
|
|
| ||
LIABILITIES |
|
|
|
|
| ||
Secured funding agreements |
|
$ |
457,291 |
|
$ |
264,419 |
|
Warehouse lines of credit |
|
48,199 |
|
|
| ||
Convertible notes |
|
68,088 |
|
67,815 |
| ||
Commercial mortgage-backed securitization debt (consolidated VIE) |
|
395,027 |
|
395,027 |
| ||
Allowance for loss sharing |
|
14,440 |
|
16,480 |
| ||
Due to affiliate |
|
2,974 |
|
2,796 |
| ||
Dividends payable |
|
7,151 |
|
7,127 |
| ||
Other liabilities ($359 and $384 of interest payable related to consolidated VIE, respectively) |
|
24,583 |
|
17,035 |
| ||
Total liabilities |
|
1,017,753 |
|
770,699 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies |
|
|
|
|
| ||
|
|
|
|
|
| ||
STOCKHOLDERS EQUITY |
|
|
|
|
| ||
Common stock, par value $0.01 per share, 450,000,000 shares authorized at June 30, 2014 and December 31, 2013, 28,604,798 and 28,506,977 shares issued and outstanding at June 30, 2014 and December 31, 2013, respectively |
|
284 |
|
284 |
| ||
Additional paid-in capital |
|
419,930 |
|
419,405 |
| ||
Accumulated deficit |
|
(16,379 |
) |
(13,473 |
) | ||
Total stockholders equity |
|
403,835 |
|
406,216 |
| ||
Total liabilities and stockholders equity |
|
$ |
1,421,588 |
|
$ |
1,176,915 |
|
ARES COMMERCIAL REAL ESTATE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except share and per share data)
|
|
For the three months ended June 30, |
|
For the six months ended June 30, |
| ||||||||
|
|
2014 |
|
2013 |
|
2014 |
|
2013 |
| ||||
|
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
|
(unaudited) |
| ||||
Net interest margin: |
|
|
|
|
|
|
|
|
| ||||
Interest income from loans held for investment |
|
$ |
17,735 |
|
$ |
8,086 |
|
$ |
32,887 |
|
$ |
14,798 |
|
Interest expense |
|
(6,835 |
) |
(1,879 |
) |
(11,907 |
) |
(3,265 |
) | ||||
Net interest margin |
|
10,900 |
|
6,207 |
|
20,980 |
|
11,533 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Mortgage banking revenue: |
|
|
|
|
|
|
|
|
| ||||
Servicing fees, net |
|
3,533 |
|
|
|
8,796 |
|
|
| ||||
Gains from mortgage banking activities |
|
5,446 |
|
|
|
6,832 |
|
|
| ||||
Provision for loss sharing |
|
1,180 |
|
|
|
1,061 |
|
|
| ||||
Change in fair value of mortgage servicing rights |
|
(1,888 |
) |
|
|
(3,735 |
) |
|
| ||||
Mortgage banking revenue |
|
8,271 |
|
|
|
12,954 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Gain on sale of loans |
|
|
|
|
|
680 |
|
|
| ||||
Total revenue |
|
19,171 |
|
6,207 |
|
34,614 |
|
11,533 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Expenses: |
|
|
|
|
|
|
|
|
| ||||
Other interest expense |
|
1,758 |
|
1,499 |
|
3,443 |
|
3,050 |
| ||||
Management fees to affiliate |
|
1,478 |
|
643 |
|
2,970 |
|
1,256 |
| ||||
Professional fees |
|
1,104 |
|
500 |
|
2,029 |
|
1,067 |
| ||||
Compensation and benefits |
|
4,510 |
|
|
|
8,531 |
|
|
| ||||
Acquisition and investment pursuit costs |
|
|
|
1,121 |
|
20 |
|
1,761 |
| ||||
General and administrative expenses |
|
2,600 |
|
453 |
|
4,819 |
|
936 |
| ||||
General and administrative expenses reimbursed to affiliate |
|
1,000 |
|
863 |
|
2,000 |
|
1,610 |
| ||||
Total expenses |
|
12,450 |
|
5,079 |
|
23,812 |
|
9,680 |
| ||||
Changes in fair value of derivatives |
|
|
|
2,137 |
|
|
|
1,739 |
| ||||
Income from operations before income taxes |
|
6,721 |
|
3,265 |
|
10,802 |
|
3,592 |
| ||||
Income tax expense (benefit) |
|
83 |
|
|
|
(591 |
) |
|
| ||||
Net income |
|
$ |
6,638 |
|
$ |
3,265 |
|
$ |
11,393 |
|
$ |
3,592 |
|
Net income per common share: |
|
|
|
|
|
|
|
|
| ||||
Basic and diluted earnings per common share |
|
$ |
0.23 |
|
$ |
0.32 |
|
$ |
0.40 |
|
$ |
0.37 |
|
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic weighted average shares of common stock outstanding |
|
28,453,739 |
|
10,215,782 |
|
28,448,181 |
|
9,720,477 |
| ||||
Diluted weighted average shares of common stock outstanding |
|
28,590,689 |
|
10,257,250 |
|
28,570,945 |
|
9,764,941 |
| ||||
Dividends declared per share of common stock |
|
$ |
0.25 |
|
$ |
0.25 |
|
$ |
0.50 |
|
$ |
0.50 |
|
ARES COMMERCIAL REAL ESTATE CORPORATION AND SUBSIDIARIES
AS OF JUNE 30, 2014
BALANCE SHEET SEGMENT INFORMATION
(in thousands)
|
|
Principal |
|
Mortgage |
|
|
| |||
|
|
Lending |
|
Banking |
|
Total |
| |||
Cash and cash equivalents |
|
$ |
18,903 |
|
$ |
1,249 |
|
$ |
20,152 |
|
Restricted cash |
|
9,336 |
|
15,052 |
|
24,388 |
| |||
Loans held for investment |
|
1,161,441 |
|
|
|
1,161,441 |
| |||
Loans held for sale, at fair value |
|
|
|
55,928 |
|
55,928 |
| |||
Mortgage servicing rights, at fair value |
|
|
|
58,558 |
|
58,558 |
| |||
Other assets |
|
86,272 |
|
14,849 |
|
101,121 |
| |||
Total Assets |
|
$ |
1,275,952 |
|
$ |
145,636 |
|
$ |
1,421,588 |
|
ARES COMMERCIAL REAL ESTATE CORPORATION AND SUBSIDIARIES
THREE MONTHS ENDED JUNE 30, 2014
SEGMENT INCOME STATEMENT
(in thousands)
|
|
Principal |
|
Mortgage |
|
Total |
| |||
Net interest margin: |
|
|
|
|
|
|
| |||
Interest income from loans held for investment |
|
$ |
17,735 |
|
$ |
|
|
$ |
17,735 |
|
Interest expense |
|
(6,835 |
) |
|
|
(6,835 |
) | |||
Net interest margin |
|
10,900 |
|
|
|
10,900 |
| |||
|
|
|
|
|
|
|
| |||
Mortgage banking revenue: |
|
|
|
|
|
|
| |||
Servicing fees, net |
|
|
|
3,533 |
|
3,533 |
| |||
Gains from mortgage banking activities |
|
|
|
5,446 |
|
5,446 |
| |||
Provision for loss sharing |
|
|
|
1,180 |
|
1,180 |
| |||
Change in fair value of mortgage servicing rights |
|
|
|
(1,888 |
) |
(1,888 |
) | |||
Mortgage banking revenue |
|
|
|
8,271 |
|
8,271 |
| |||
|
|
|
|
|
|
|
| |||
Gain on sale of loans |
|
|
|
|
|
|
| |||
Total revenue |
|
10,900 |
|
8,271 |
|
19,171 |
| |||
|
|
|
|
|
|
|
| |||
Expenses: |
|
|
|
|
|
|
| |||
Other interest expense |
|
1,579 |
|
179 |
(1) |
1,758 |
| |||
Management fees to affiliate |
|
1,362 |
|
116 |
|
1,478 |
| |||
Professional fees |
|
742 |
|
362 |
|
1,104 |
| |||
Compensation and benefits |
|
|
|
4,510 |
|
4,510 |
| |||
General and administrative expenses |
|
761 |
|
1,839 |
|
2,600 |
| |||
General and administrative expenses reimbursed to affiliate |
|
863 |
|
137 |
|
1,000 |
| |||
Total expenses |
|
5,307 |
|
7,143 |
|
12,450 |
| |||
Income from operations before income taxes |
|
5,593 |
|
1,128 |
|
6,721 |
| |||
Income tax expense (benefit) |
|
(7 |
) |
90 |
|
83 |
| |||
Net income |
|
$ |
5,600 |
|
$ |
1,038 |
|
$ |
6,638 |
|
(1) Other interest expense does not include interest expense related to the intercompany note between the two business segments presented, mortgage banking (conducted through ACRE Capital Holdings LLC) as borrower and principal lending (conducted through the Company) as lender. As such interest expense is related to an intercompany note, it is eliminated in the consolidated financial statements of the Company. If interest expense related to the intercompany note were included, other interest expense and net income would have been $1.1 million and $130 thousand, respectively, for mortgage banking.
ARES COMMERCIAL REAL ESTATE CORPORATION AND SUBSIDIARIES
SIX MONTHS ENDED JUNE 30, 2014
SEGMENT INCOME STATEMENT
(in thousands)
|
|
Principal |
|
Mortgage |
|
Total |
| |||
Net interest margin: |
|
|
|
|
|
|
| |||
Interest income from loans held for investment |
|
$ |
32,887 |
|
$ |
|
|
$ |
32,887 |
|
Interest expense |
|
(11,907 |
) |
|
|
(11,907 |
) | |||
Net interest margin |
|
20,980 |
|
|
|
20,980 |
| |||
|
|
|
|
|
|
|
| |||
Mortgage banking revenue: |
|
|
|
|
|
|
| |||
Servicing fees, net |
|
|
|
8,796 |
|
8,796 |
| |||
Gains from mortgage banking activities |
|
|
|
6,832 |
|
6,832 |
| |||
Provision for loss sharing |
|
|
|
1,061 |
|
1,061 |
| |||
Change in fair value of mortgage servicing rights |
|
|
|
(3,735 |
) |
(3,735 |
) | |||
Mortgage banking revenue |
|
|
|
12,954 |
|
12,954 |
| |||
|
|
|
|
|
|
|
| |||
Gain on sale of loans |
|
680 |
|
|
|
680 |
| |||
Total revenue |
|
21,660 |
|
12,954 |
|
34,614 |
| |||
|
|
|
|
|
|
|
| |||
Expenses: |
|
|
|
|
|
|
| |||
Other interest expense |
|
3,132 |
|
311 |
(1) |
3,443 |
| |||
Management fees to affiliate |
|
2,736 |
|
234 |
|
2,970 |
| |||
Professional fees |
|
1,449 |
|
580 |
|
2,029 |
| |||
Compensation and benefits |
|
|
|
8,531 |
|
8,531 |
| |||
Acquisition and investment pursuit costs |
|
20 |
|
|
|
20 |
| |||
General and administrative expenses |
|
1,476 |
|
3,343 |
|
4,819 |
| |||
General and administrative expenses reimbursed to affiliate |
|
1,682 |
|
318 |
|
2,000 |
| |||
Total expenses |
|
10,495 |
|
13,317 |
|
23,812 |
| |||
Income from operations before income taxes |
|
11,165 |
|
(363 |
) |
10,802 |
| |||
Income tax expense (benefit) |
|
234 |
|
(825 |
) |
(591 |
) | |||
Net income |
|
$ |
10,931 |
|
$ |
462 |
|
$ |
11,393 |
|
(1) Other interest expense does not include interest expense related to the intercompany note between the two business segments presented, mortgage banking (conducted through ACRE Capital Holdings LLC) as borrower and principal lending (conducted through the Company) as lender. As such interest expense is related to an intercompany note, it is eliminated in the consolidated financial statements of the Company. If interest expense related to the intercompany note were included, other interest expense and net loss would have been $2.1 million and $1.3 million, respectively, for mortgage banking.