Attached files

file filename
8-K - 8-K - ARBOR REALTY TRUST INCa18-6615_18k.htm

EXHIBIT 99.1

 

 

Arbor Realty Trust Reports Fourth Quarter and Full Year 2017 Results and Increases Quarterly Dividend 11% to $0.21 per Share

 

Fourth Quarter Company Highlights:

 

·                 GAAP net income of $0.35 and AFFO of $0.25 per diluted common share(1)

·                 Declares a cash dividend on common stock of $0.21 per share, a 24% increase in our dividend from a year ago and 11% higher than last quarter

 

Agency Business

 

·                 Segment income of $28.8 million

·                 Loan originations of $1.15 billion

·                 Servicing portfolio of $16.21 billion, up 4% from 3Q17 and 20% for 2017

 

Structured Business

 

·                 Segment income of $7.1 million (excluding a non-recurring charge)

·                 Portfolio growth of 27% on $786.0 million of loan originations, our strongest quarter of originations in over ten years

·                 Issued $143.8 million of 5.375% convertible senior notes with more than a 100 basis point rate reduction from our prior issuance less than a year ago

·                 Closed a ninth collateralized securitization vehicle totaling $480.0 million

 

Full Year Highlights:

 

·                 GAAP net income of $1.12 and AFFO of $1.04 per diluted common share(1)

·                 Record loan originations of $6.31 billion, with $4.46 billion from the agency business, a 19% increase over 2016

·                 Significant structured portfolio growth of 48% on new originations of $1.84 billion

·                 Raised forward annualized common dividend rate to $0.84 per share, our third increase in the past four quarters

·                 Total return to shareholders of 25% for 2017

·                 Completed the full internalization of our management team

·                 Accessed accretive capital raising $157.5 million of convertible notes and $76.2 million of common equity with attractive terms

·                 Improved financing sources by adding three collateralized securitization vehicles totaling $1.21 billion with significantly reduced interest rates and increased financing capacity

·                 Generated a $7.1 million gain from the repurchase of TRUP debt

 



 

Arbor Realty Trust Reports Fourth Quarter and Full Year 2017 Results and Increases Quarterly Dividend 11% to $0.21 per Share

 

February 23, 2018

Page 2

 

Uniondale, NY, February 23, 2018 — Arbor Realty Trust, Inc. (NYSE: ABR), today announced financial results for the fourth quarter and year ended December 31, 2017.  Arbor reported net income for the quarter of $21.9 million, or $0.35 per diluted common share, compared to $20.5 million, or $0.40 per diluted common share for the quarter ended December 31, 2016.  Net income for the year was $65.8 million, or $1.12 per diluted common share, compared to $42.8 million, or $0.83 per diluted common share for the year ended December 31, 2016. Adjusted funds from operations (“AFFO”) for the quarter was $20.7 million, or $0.25 per diluted common share, compared to $15.1 million, or $0.21 per diluted common share for the quarter ended December 31, 2016. AFFO for the year was $83.9 million, or $1.04 per diluted common share, compared to $49.0 million, or $0.79 per diluted common share for the year ended December 31, 2016.1

 

Agency Business

 

Loan Origination Platform

 

 

 

Agency Loan Volume (in thousands)

 

 

 

Quarter Ended

 

Year Ended

 

 

 

December 31,
2017

 

September 30,
2017

 

December 31,
2017

 

December 31,
2016*

 

Fannie Mae

 

$

712,661

 

$

650,374

 

$

2,929,481

 

$

1,668,581

 

Freddie Mac

 

441,901

 

328,075

 

1,322,498

 

456,422

 

FHA

 

 

18,273

 

189,087

 

24,630

 

CMBS/Conduit

 

 

 

21,370

 

 

Total Originations

 

$

1,154,562

 

$

996,722

 

$

4,462,436

 

$

2,149,633

 

 

 

 

 

 

 

 

 

 

 

Total Loan Sales

 

$

1,193,629

 

$

1,052,073

 

$

4,814,906

 

$

1,492,384

 

 

 

 

 

 

 

 

 

 

 

Total Loan Commitments

 

$

1,162,961

 

$

928,181

 

$

4,344,328

 

$

2,129,720

 

 


*Represents the period from the date of the Agency Business acquisition (July 14, 2016) through December 31, 2016. Loan sales exclude $418.2 million of loans that were acquired on July 14, 2016.

 

For the quarter ended December 31, 2017, the Agency Business generated revenues of $53.7 million, compared to $49.7 million for the third quarter of 2017.  Gain on sales, including fee-based services, net was $17.7 million for the quarter, reflecting a margin of 1.48% on loan sales, compared to $17.1 million and 1.63% for the third quarter of 2017. Income from mortgage servicing rights was $20.6 million for the quarter, reflecting a rate of 1.77% as a percentage of loan commitments, compared to $18.9 million and 2.04% for the third quarter of 2017.

 

At December 31, 2017, loans held-for-sale was $297.4 million which was primarily comprised of unpaid principal balances totaling $292.2 million, with financing associated with these loans totaling $291.5 million.

 



 

Arbor Realty Trust Reports Fourth Quarter and Full Year 2017 Results and Increases Quarterly Dividend 11% to $0.21 per Share

 

February 23, 2018

Page 3

 

Fee-Based Servicing Portfolio

 

The fee-based servicing portfolio totaled $16.21 billion at December 31, 2017, an increase of 4% from September 30, 2017, primarily as a result of $1.15 billion of new loan originations during the quarter. Servicing revenue, net was $9.3 million for the quarter, and consists of servicing revenue of $21.1 million net of amortization of mortgage servicing rights totaling $11.8 million.

 

 

 

Fee-Based Servicing Portfolio ($ in thousands)

 

 

 

As of December 31, 2017

 

As of September 30, 2017

 

 

 

UPB

 

Wtd. Avg.
Fee

 

Wtd. Avg.
Life (in years)

 

UPB

 

Wtd. Avg.
Fee

 

Wtd. Avg.
Life (in years)

 

Fannie Mae

 

$

12,502,699

 

0.54

%

6.9

 

$

12,331,135

 

0.54

%

7.2

 

Freddie Mac

 

3,166,134

 

0.30

%

10.5

 

2,732,537

 

0.29

%

10.9

 

FHA

 

537,482

 

0.17

%

19.6

 

537,554

 

0.17

%

20.0

 

Total

 

$

16,206,315

 

0.48

%

8.1

 

$

15,601,226

 

0.48

%

8.3

 

 

Loans sold under the Fannie Mae program contain an obligation to partially guarantee the performance of the loan (“loss-sharing obligations”). At December 31, 2017, the Company’s allowance for loss-sharing obligations was $30.5 million which consists of general loss sharing guaranty obligations of $29.6 million, representing 0.24% of the Fannie Mae servicing portfolio, and $0.9 million of loss-sharing obligations on specifically identified loans with losses determined to be probable and estimable.

 

Structured Business

 

Portfolio and Investment Activity

 

Fourth quarter of 2017:

 

·                 34 new loan originations totaling $786.0 million, of which 30 were bridge loans for $754.0 million

·                 Payoffs and pay downs on 12 loans totaling $200.1 million

·                 Portfolio growth of 27% from 3Q17

 

Year ended December 31, 2017:

 

·                 Loan origination volume increased 117% from 2016 and consists of 93 new loan originations totaling $1.84 billion, of which 84 were bridge loans for $1.68 billion

·                 Payoffs and pay downs on 64 loans totaling $924.1 million

·                 Portfolio growth of 48%

 



 

Arbor Realty Trust Reports Fourth Quarter and Full Year 2017 Results and Increases Quarterly Dividend 11% to $0.21 per Share

 

February 23, 2018

Page 4

 

At December 31, 2017, the loan and investment portfolio’s unpaid principal balance, excluding loan loss reserves, was $2.66 billion, with a weighted average current interest pay rate of 6.28%, compared to $2.10 billion and 6.04% at September 30, 2017.  Including certain fees earned and costs associated with the loan and investment portfolio, the weighted average current interest pay rate was 6.99% at December 31, 2017, compared to 6.84% at September 30, 2017.

 

The average balance of the Company’s loan and investment portfolio during the fourth quarter of 2017, excluding loan loss reserves, was $2.31 billion with a weighted average yield on these assets of 6.94%, compared to $2.00 billion and 7.34% for the third quarter of 2017.  The decrease in average yield was primarily due to lower accelerated fees on early loan payoffs in the fourth quarter as compared to the third quarter, as well as lower rates on fourth quarter new originations, partially offset by an increase in LIBOR.

 

At December 31, 2017, the Company’s total loan loss reserves were $62.8 million on five loans with an aggregate carrying value before loan loss reserves of $163.5 million. The Company also had two non-performing loans with a carrying value of $29.1 million, net of related loan loss reserves of $7.4 million.

 

The Company recorded a loss from equity affiliates of $4.7 million consisting primarily of a $5.5 million non-recurring charge for our proportionate share of a litigation settlement related to our joint venture investment in a residential mortgage banking business partially offset by $0.6 million of income from a distribution received.

 

Financing Activity

 

The Company completed its ninth collateralized securitization vehicle (“CLO IX”) totaling $480.0 million of real estate related assets and cash. Investment grade-rated notes totaling $356.4 million were issued, and the Company retained subordinate interests in the issuing vehicle of $123.6 million. The facility has a three-year asset replenishment period and an initial weighted average interest rate of 1.36% over LIBOR, excluding fees and transaction costs.

 

The balance of debt that finances the Company’s loan and investment portfolio at December 31, 2017 was $2.24 billion with a weighted average interest rate including fees of 4.83%, as compared to $1.67 billion and a rate of 4.48% at September 30, 2017. The average balance of debt that finances the Company’s loan and investment portfolio for the fourth quarter of 2017 was $1.90 billion, as compared to $1.62 billion for the third quarter of 2017. The average cost of borrowings for the fourth quarter was 4.66%, compared to 4.89% for the third quarter of 2017.

 



 

Arbor Realty Trust Reports Fourth Quarter and Full Year 2017 Results and Increases Quarterly Dividend 11% to $0.21 per Share

 

February 23, 2018

Page 5

 

The Company is subject to various financial covenants and restrictions under the terms of its collateralized securitization vehicles and financing facilities. The Company believes it was in compliance with all financial covenants and restrictions as of December 31, 2017 and as of the most recent collateralized securitization vehicle determination dates in February 2018.

 

In January 2018, we paid $50.0 million in full satisfaction of the seller financing related to the acquisition of the Agency Business.

 

Capital Markets

 

The Company issued $143.8 million of 5.375% convertible senior notes due 2020 (the “Notes”), including the underwriter’s $18.8 million over-allotment option. The conversion rate was initially equal to 107.7122 shares of common stock per $1,000 principal amount of Notes, which is equivalent to an initial conversion price of $9.28 per share of common stock, representing an approximate 10% conversion premium based on the closing price of the Company’s common stock of $8.44 per share on November 7, 2017. The Company received proceeds totaling $139.2 million, net of the underwriter’s discount and fees, from these offerings which is intended to be used to make investments in our business and for general corporate purposes.

 

Dividends

 

The Company announced today that its Board of Directors has declared a quarterly cash dividend of $0.21 per share of common stock for the quarter ended December 31, 2017, representing an increase of 11% over the prior quarter dividend of $0.19 per share. The dividend is payable on March 21, 2018 to common stockholders of record on March 8, 2018. The ex-dividend date is March 7, 2018.

 

As previously announced, the Board of Directors has declared cash dividends on the Company’s Series A, Series B and Series C cumulative redeemable preferred stock reflecting accrued dividends from December 1, 2017 through February 28, 2018. The dividends are payable on February 28, 2018 to preferred stockholders of record on February 15, 2018. The Company will pay total dividends of $0.515625, $0.484375 and $0.53125 per share on the Series A, Series B and Series C preferred stock, respectively.

 



 

Arbor Realty Trust Reports Fourth Quarter and Full Year 2017 Results and Increases Quarterly Dividend 11% to $0.21 per Share

 

February 23, 2018

Page 6

 

Earnings Conference Call

 

The Company will host a conference call today at 10:00 a.m. Eastern Time. A live webcast of the conference call will be available at www.arbor.com in the investor relations area of the website. Those without web access should access the call telephonically at least ten minutes prior to the conference call. The dial-in numbers are (866) 516-5034 for domestic callers and (678) 509-7613 for international callers. Please use participant passcode 1786665.

 

After the live webcast, the call will remain available on the Company’s website through March 31, 2018.  In addition, a telephonic replay of the call will be available until March 2, 2018. The replay dial-in numbers are (855) 859-2056 for domestic callers and (404) 537-3406 for international callers. Please use passcode 1786665.

 

About Arbor Realty Trust, Inc.

 

Arbor Realty Trust, Inc. (NYSE: ABR) is a real estate investment trust and national direct lender specializing in loan origination and servicing for multifamily, seniors housing, healthcare and other diverse commercial real estate assets. Arbor is a Top 10 Fannie Mae DUS® Multifamily Lender by volume and a Top Fannie Mae Small Loan lender, a Freddie Mac Program Plus® Seller/Servicer and the Top Freddie Mac Small Balance Loan Lender, a Fannie Mae and Freddie Mac Seniors Housing Lender, an FHA Multifamily Accelerated Processing (MAP)/LEAN Lender, a HUD-approved LIHTC Lender as well as a CMBS, bridge, mezzanine and preferred equity lender, consistently building on its reputation for service, quality and flexibility. With a fee-based servicing portfolio of over $16 billion, Arbor is a primary commercial loan servicer and special servicer rated by Standard & Poor’s with an Above Average rating. Arbor is also on the Standard & Poor’s Select Servicer List and is a primary commercial loan servicer and loan level special servicer rated by Fitch Ratings.

 

Safe Harbor Statement

 

Certain items in this press release may constitute forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995.  These statements are based on management’s current expectations and beliefs and are subject to a number of trends and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. Arbor can give no assurance that its expectations will be attained.  Factors that could cause actual results to differ materially from Arbor’s expectations include, but are not limited to, continued ability to source new investments, changes in interest rates and/or credit spreads, changes in the real estate markets, and other risks detailed in Arbor’s Annual Report on Form 10-K for the year ended December 31, 2017 and its other reports filed with the SEC. Such forward-looking statements speak only as of the date of this press release. Arbor expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in Arbor’s expectations with regard thereto or change in events, conditions, or circumstances on which any such statement is based.

 



 

Arbor Realty Trust Reports Fourth Quarter and Full Year 2017 Results and Increases Quarterly Dividend 11% to $0.21 per Share

 

February 23, 2018

Page 7

 

1. Non-GAAP Financial Measures

 

During the quarterly earnings conference call, the Company may discuss non-GAAP financial measures as defined by SEC Regulation G. In addition, the Company has used non-GAAP financial measures in this press release. A supplemental schedule of non-GAAP financial measures and the comparable GAAP financial measure can be found on page 12 of this release.

 

Contacts:

Investors:

Arbor Realty Trust, Inc.

The Ruth Group

Paul Elenio, Chief Financial Officer

Lee Roth

516-506-4422

646-536-7012

pelenio@arbor.com

lroth@theruthgroup.com

Media:

 

Bonnie Habyan, EVP of Marketing

 

516-506-4615

 

bhabyan@arbor.com

 

 



 

Arbor Realty Trust Reports Fourth Quarter and Full Year 2017 Results and Increases Quarterly Dividend 11% to $0.21 per Share

 

February 23, 2018

 

Page 8

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

($ in thousands—except share and per share data)

 

 

 

Quarter Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

(Unaudited)

 

(Unaudited)

 

 

 

 

 

Interest income

 

$

46,045

 

$

32,748

 

$

156,177

 

$

116,173

 

Other interest income, net

 

 

 

 

2,539

 

Interest expense

 

26,374

 

20,664

 

90,072

 

63,623

 

Net interest income

 

19,671

 

12,084

 

66,105

 

55,089

 

 

 

 

 

 

 

 

 

 

 

Other revenue:

 

 

 

 

 

 

 

 

 

Gain on sales, including fee-based services, net

 

17,672

 

14,900

 

72,799

 

24,594

 

Mortgage servicing rights

 

20,638

 

28,973

 

76,820

 

44,941

 

Servicing revenue, net

 

9,287

 

3,168

 

29,210

 

9,054

 

Property operating income

 

2,219

 

2,162

 

10,973

 

14,881

 

Other income, net

 

1,615

 

377

 

685

 

1,041

 

Total other revenue

 

51,431

 

49,580

 

190,487

 

94,511

 

 

 

 

 

 

 

 

 

 

 

Other expenses:

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

25,265

 

15,791

 

92,126

 

38,647

 

Selling and administrative

 

7,605

 

7,309

 

30,738

 

17,587

 

Acquisition costs

 

 

 

 

10,262

 

Property operating expenses

 

2,639

 

2,509

 

10,482

 

13,501

 

Depreciation and amortization

 

1,843

 

1,892

 

7,385

 

5,022

 

Impairment loss on real estate owned

 

500

 

 

3,200

 

11,200

 

Provision for loss sharing

 

147

 

918

 

(259

)

2,235

 

Provision for loan losses (net of recoveries)

 

 

(109

)

(456

)

(134

)

Management fee - related party

 

 

3,725

 

6,673

 

12,600

 

Total other expenses

 

37,999

 

32,035

 

149,889

 

110,920

 

 

 

 

 

 

 

 

 

 

 

Income before gain on extinguishment of debt, gain on sale of real estate, (loss) income from equity affiliates and benefit from (provision for) income taxes

 

33,103

 

29,629

 

106,703

 

38,680

 

Gain on extinguishment of debt

 

 

 

7,116

 

 

Gain on sale of real estate

 

 

 

 

11,631

 

(Loss) income from equity affiliates

 

(4,706

)

1,801

 

(2,951

)

12,995

 

Benefit from (provision for) income taxes

 

2,885

 

(525

)

(13,359

)

(825

)

 

 

 

 

 

 

 

 

 

 

Net income

 

31,282

 

30,905

 

97,509

 

62,481

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividends

 

1,888

 

1,888

 

7,554

 

7,554

 

Net income attributable to noncontrolling interest

 

7,524

 

8,482

 

24,120

 

12,131

 

Net income attributable to common stockholders

 

$

21,870

 

$

20,535

 

$

65,835

 

$

42,796

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.35

 

$

0.40

 

$

1.14

 

$

0.83

 

Diluted earnings per common share

 

$

0.35

 

$

0.40

 

$

1.12

 

$

0.83

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

61,712,782

 

51,401,295

 

57,890,574

 

51,305,095

 

Diluted

 

84,361,612

 

73,268,095

 

80,311,252

 

51,730,553

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share

 

$

0.19

 

$

0.16

 

$

0.72

 

$

0.62

 

 



 

Arbor Realty Trust Reports Fourth Quarter and Full Year 2017 Results and Increases Quarterly Dividend 11% to $0.21 per Share

 

February 23, 2018

 

Page 9

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

($ in thousands—except share and per share data)

 

 

 

December 31,

 

December 31,

 

 

 

2017

 

2016

 

Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

104,374

 

$

138,645

 

Restricted cash

 

139,398

 

29,315

 

Loans and investments, net

 

2,579,127

 

1,695,732

 

Loans held-for-sale, net

 

297,443

 

673,367

 

Capitalized mortgage servicing rights, net

 

252,608

 

227,743

 

Securities held to maturity

 

27,837

 

 

Investments in equity affiliates

 

23,653

 

33,949

 

Real estate owned, net

 

16,787

 

19,492

 

Due from related party

 

688

 

1,465

 

Goodwill and other intangible assets

 

121,766

 

97,490

 

Other assets

 

62,264

 

53,588

 

Total assets

 

$

3,625,945

 

$

2,970,786

 

 

 

 

 

 

 

Liabilities and Equity:

 

 

 

 

 

Credit facilities and repurchase agreements

 

528,573

 

906,637

 

Collateralized loan obligations and debt fund

 

1,486,506

 

728,441

 

Senior unsecured notes

 

95,280

 

94,522

 

Convertible senior unsecured notes, net

 

231,287

 

80,660

 

Junior subordinated notes to subsidiary trust issuing preferred securities

 

139,590

 

157,859

 

Related party financing

 

50,000

 

50,000

 

Due to related party

 

 

6,039

 

Due to borrowers

 

99,829

 

81,019

 

Allowance for loss-sharing obligations

 

30,511

 

32,408

 

Other liabilities

 

99,813

 

86,163

 

Total liabilities

 

2,761,389

 

2,223,748

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Arbor Realty Trust, Inc. stockholders’ equity:

 

 

 

 

 

Preferred stock, cumulative, redeemable, $0.01 par value: 100,000,000 shares authorized; special voting preferred shares; 21,230,769 shares issued and outstanding; 8.25% Series A, $38,787,500 aggregate liquidation preference; 1,551,500 shares issued and outstanding; 7.75% Series B, $31,500,000 aggregate liquidation preference; 1,260,000 shares issued and outstanding; 8.50% Series C, $22,500,000 aggregate liquidation preference; 900,000 shares issued and outstanding

 

89,508

 

89,508

 

Common stock, $0.01 par value: 500,000,000 shares authorized; 61,723,387 and 51,401,295 shares issued and outstanding, respectively

 

617

 

514

 

Additional paid-in capital

 

707,450

 

621,932

 

Accumulated deficit

 

(101,926

)

(125,134

)

Accumulated other comprehensive income

 

176

 

321

 

Total Arbor Realty Trust, Inc. stockholders’ equity

 

695,825

 

587,141

 

 

 

 

 

 

 

Noncontrolling interest

 

168,731

 

159,897

 

Total equity

 

864,556

 

747,038

 

 

 

 

 

 

 

Total liabilities and equity

 

$

3,625,945

 

$

2,970,786

 

 



 

Arbor Realty Trust Reports Fourth Quarter and Full Year 2017 Results and Increases Quarterly Dividend 11% to $0.21 per Share

 

February 23, 2018

 

Page 10

 

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

STATEMENT OF INCOME SEGMENT INFORMATION- (Unaudited)

(in thousands)

 

 

 

Quarter Ended December 31, 2017

 

 

 

Structured
Business

 

Agency
Business

 

Other /
Eliminations (1)

 

Consolidated

 

Interest income

 

$

40,841

 

$

5,204

 

$

 

$

46,045

 

Interest expense

 

22,269

 

3,143

 

962

 

26,374

 

Net interest income

 

18,572

 

2,061

 

(962

)

19,671

 

 

 

 

 

 

 

 

 

 

 

Other revenue:

 

 

 

 

 

 

 

 

 

Gain on sales, including fee-based services, net

 

 

17,672

 

 

17,672

 

Mortgage servicing rights

 

 

20,638

 

 

20,638

 

Servicing revenue

 

 

21,062

 

 

21,062

 

Amortization of MSRs

 

 

(11,775

)

 

(11,775

)

Property operating income

 

2,219

 

 

 

2,219

 

Other income, net

 

701

 

914

 

 

1,615

 

Total other revenue

 

2,920

 

48,511

 

 

51,431

 

 

 

 

 

 

 

 

 

 

 

Other expenses:

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

5,985

 

19,280

 

 

25,265

 

Selling and administrative

 

2,773

 

4,832

 

 

7,605

 

Property operating expenses

 

2,639

 

 

 

2,639

 

Depreciation and amortization

 

443

 

1,400

 

 

1,843

 

Impairment loss on real estate owned

 

500

 

 

 

500

 

Provision for loss sharing

 

 

147

 

 

147

 

Total other expenses

 

12,340

 

25,659

 

 

37,999

 

 

 

 

 

 

 

 

 

 

 

Income before loss from equity affiliates and (provision for) benefit from income taxes

 

9,152

 

24,913

 

(962

)

33,103

 

Loss from equity affiliates

 

(4,706

)

 

 

(4,706

)

(Provision for) benefit from income taxes

 

(957

)

3,842

 

 

2,885

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3,489

 

$

28,755

 

$

(962

)

$

31,282

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividends

 

1,888

 

 

 

1,888

 

Net income attributable to noncontrolling interest

 

 

 

7,524

 

7,524

 

Net income attributable to common stockholders

 

$

1,601

 

$

28,755

 

$

(8,486

)

$

21,870

 

 


(1)         Includes certain corporate expenses not allocated to the two reportable segments. Amounts primarily reflect debt costs associated with the acquisition of the Agency Business as well as income allocated to the noncontrolling interest holder.

 



 

Arbor Realty Trust Reports Fourth Quarter and Full Year 2017 Results and Increases Quarterly Dividend 11% to $0.21 per Share

 

February 23, 2018

 

Page 11

 

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

BALANCE SHEET SEGMENT INFORMATION - (Unaudited)

(in thousands)

 

 

 

December 31, 2017

 

 

 

Structured
Business

 

Agency
Business

 

Other /
Eliminations (1)

 

Consolidated

 

Assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

37,056

 

$

67,318

 

$

 

$

104,374

 

Restricted cash

 

139,398

 

 

 

139,398

 

Loans and investments, net

 

2,579,127

 

 

 

2,579,127

 

Loans held-for-sale, net

 

 

297,443

 

 

297,443

 

Capitalized mortgage servicing rights, net

 

 

252,608

 

 

252,608

 

Securities held to maturity

 

 

27,837

 

 

27,837

 

Investments in equity affiliates

 

23,653

 

 

 

23,653

 

Goodwill and other intangible assets

 

12,500

 

109,266

 

 

121,766

 

Other assets

 

66,227

 

13,512

 

 

79,739

 

Total assets

 

$

2,857,961

 

$

767,984

 

$

 

$

3,625,945

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

Debt obligations

 

2,189,700

 

291,536

 

50,000

 

2,531,236

 

Allowance for loss-sharing obligations

 

 

30,511

 

 

30,511

 

Other liabilities

 

155,814

 

42,819

 

1,009

 

199,642

 

Total liabilities

 

$

2,345,514

 

$

364,866

 

$

51,009

 

$

2,761,389

 

 


(1)         Includes assets and liabilities not allocated to the two reportable segments. Amounts primarily reflect financing associated with the acquisition of the Agency Business.

 



 

Arbor Realty Trust Reports Fourth Quarter and Full Year 2017 Results and Increases Quarterly Dividend 11% to $0.21 per Share

 

February 23, 2018

 

Page 12

 

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

Supplemental Schedule of Non-GAAP Financial Measures - (Unaudited)

Funds from Operations (“FFO”) and Adjusted Funds from Operations (“AFFO”)

($ in thousands—except share and per share data)

 

 

 

Quarter Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

 

 

2017

 

2016

 

2017

 

2016

 

Net income attributable to common stockholders

 

$

21,870

 

$

20,535

 

$

65,835

 

$

42,796

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

Gain on sale of real estate

 

 

 

 

(11,631

)

Net income attributable to noncontrolling interest

 

7,524

 

8,482

 

24,120

 

12,131

 

Impairment loss on real estate owned

 

500

 

 

3,200

 

11,200

 

Depreciation - real estate owned

 

177

 

247

 

769

 

2,012

 

Depreciation - investments in equity affiliates

 

102

 

93

 

406

 

375

 

 

 

 

 

 

 

 

 

 

 

Funds from operations (1)

 

$

30,173

 

$

29,357

 

$

94,330

 

$

56,883

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

Income from mortgage servicing rights

 

(20,638

)

(28,973

)

(76,820

)

(44,941

)

Impairment loss on real estate owned

 

(500

)

 

(3,200

)

(11,200

)

Deferred tax benefit

 

(7,414

)

(1,532

)

(7,399

)

(1,532

)

Amortization and write-offs of MSRs

 

16,894

 

14,118

 

63,034

 

21,705

 

Depreciation and amortization

 

2,073

 

1,807

 

7,697

 

3,169

 

Net (gain) loss on changes in fair value of derivatives

 

(914

)

(251

)

1,398

 

(499

)

Gain on sale of real estate

 

 

 

 

11,631

 

Stock-based compensation

 

1,007

 

573

 

4,840

 

3,514

 

Acquisition costs

 

 

 

 

10,262

 

 

 

 

 

 

 

 

 

 

 

Adjusted funds from operations (1)

 

$

20,681

 

$

15,099

 

$

83,880

 

$

48,992

 

 

 

 

 

 

 

 

 

 

 

Diluted FFO per share (1)

 

$

0.36

 

$

0.40

 

$

1.17

 

$

0.92

 

 

 

 

 

 

 

 

 

 

 

Diluted AFFO per share (1)

 

$

0.25

 

$

0.21

 

$

1.04

 

$

0.79

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding (1)

 

84,361,612

 

73,268,095

 

80,311,252

 

61,649,847

 

 


(1) Amounts are attributable to common stockholders and OP Unit holder. The OP Units are redeemable for cash, or at the Company’s option for shares of the Company’s common stock on a one-for-one basis.

 

The Company is presenting FFO and AFFO because management believes they are important supplemental measures of the Company’s operating performance in that they are frequently used by analysts, investors and other parties in the evaluation of REITs.  The National Association of Real Estate Investment Trusts, or NAREIT, defines FFO as net income (loss) attributable to common stockholders (computed in accordance with GAAP), excluding gains (losses) from sales of depreciated real properties, plus impairments of depreciated real properties and real estate related depreciation and amortization, and after adjustments for unconsolidated ventures.

 

The Company defines AFFO as funds from operations adjusted for accounting items such as non-cash stock-based compensation expense, income from mortgage servicing rights (“MSRs”), changes in fair value of certain derivatives that temporarily flow through earnings, amortization and write-offs of MSRs, deferred tax (benefit) provision and the amortization of the convertible senior notes conversion option. The Company also adds back one-time charges such as acquisition costs and impairment losses on real estate and gains (losses) on sales of real estate. The Company is generally not in the business of operating real estate property and has obtained real estate by foreclosure or through partial or full settlement of mortgage debt related to the Company’s loans to maximize the value of the collateral and minimize the Company’s exposure.  Therefore, the Company deems such impairment and gains (losses) on real estate as an extension of the asset management of its loans, thus a recovery of principal or additional loss on the Company’s initial investment.

 

FFO and AFFO are not intended to be an indication of the Company’s cash flow from operating activities (determined in accordance with GAAP) or a measure of its liquidity, nor is it entirely indicative of funding the Company’s cash needs, including its ability to make cash distributions.  The Company’s calculation of FFO and AFFO may be different from the calculations used by other companies and, therefore, comparability may be limited.