UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):

May 4, 2018 (May 4, 2018)

 

Arbor Realty Trust, Inc.

(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

 

MARYLAND

(STATE OF INCORPORATION)

 

001-32136

 

20-0057959

(COMMISSION FILE NUMBER)

 

(IRS EMPLOYER ID. NUMBER)

 

333 Earle Ovington Boulevard, Suite 900
Uniondale, New York

 

11553

(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

 

(ZIP CODE)

 

(516) 506-4200

(REGISTRANT’S TELEPHONE NUMBER, INCLUDING AREA CODE)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company o

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

 

 

 



 

Item 2.02                      Results of Operations and Financial Condition.

 

On May 4, 2018, Arbor Realty Trust, Inc. issued a press release announcing its earnings for the quarter ended March 31, 2018, a copy of which is attached hereto as Exhibit 99.1.

 

Item 9.01                      Financial Statements and Exhibits.

 

(d) Exhibits

 

Exhibit
Number

 

Exhibit

99.1

 

Press Release, dated May 4, 2018.

 

2



 

EXHIBIT INDEX

 

Exhibit Number

 

 

 

 

 

99.1

 

Press Release, dated May 4, 2018.

 

3



 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

ARBOR REALTY TRUST, INC.

 

 

 

By:

/s/ Paul Elenio

 

Name:

Paul Elenio

 

Title:

Chief Financial Officer

 

 

Date: May 4, 2018

 

 

4


EXHIBIT 99.1

 

 

Arbor Realty Trust Reports First Quarter Results and Increases Quarterly Dividend 19% to $0.25 per Share

 

Company Highlights:

 

·                GAAP net income of $0.42 per diluted common share; AFFO of $0.25, or $0.28 per diluted common share excluding a one-time, non cash expense from the early repayment of debt1

·                Declares a cash dividend on common stock of $0.25 per share, 19% higher than last quarter and our sixth increase in the past eight quarters

 

Agency Business

·                 Segment income of $31.2 million

·                 Loan originations of $1.05 billion

·                 Servicing portfolio of $16.69 billion, up 3% from 4Q17

 

Structured Business

·                 Segment income of $4.3 million

·                 Portfolio growth of 5% on $314.2 million of loan originations

·                 Issued $100.0 million of 5.625% senior notes due in 2023, a 175 basis point rate reduction from our 7.375% senior notes redeemed in April 2018

 

Uniondale, NY, May 4, 2018 — Arbor Realty Trust, Inc. (NYSE: ABR), today announced financial results for the first quarter ended March 31, 2018.  Arbor reported net income for the quarter of $26.2 million, or $0.42 per diluted common share, compared to $15.6 million, or $0.30 per diluted common share for the quarter ended March 31, 2017.  Adjusted funds from operations (“AFFO”) for the quarter was $21.4 million, or $0.25 per diluted common share, compared to $24.7 million, or $0.33 per diluted common share for the quarter ended March 31, 2017.1

 



 

Arbor Realty Trust Reports First Quarter 2018 Results and Increases Quarterly Dividend 19% to $0.25 per Share

 

May 4, 2018

Page 2

 

Agency Business

 

Loan Origination Platform

 

Agency Loan Volume (in thousands)

 

 

 

Quarter Ended

 

 

 

March 31,
2018

 

December 31,
2017

 

Fannie Mae

 

$

662,921

 

$

712,661

 

Freddie Mac

 

308,151

 

441,901

 

FHA

 

60,738

 

 

CMBS/Conduit

 

16,233

 

 

Total Originations

 

$

1,048,043

 

$

1,154,562

 

 

 

 

 

 

 

Total Loan Sales

 

$

1,062,437

 

$

1,193,629

 

 

 

 

 

 

 

Total Loan Commitments

 

$

1,043,715

 

$

1,162,961

 

 

For the quarter ended March 31, 2018, the Agency Business generated revenues of $54.4 million, compared to $53.7 million for the fourth quarter of 2017.  Gain on sales, including fee-based services, net was $18.2 million for the quarter, reflecting a margin of 1.71% on loan sales, compared to $17.7 million and 1.48% for the fourth quarter of 2017. Income from mortgage servicing rights was $19.6 million for the quarter, reflecting a rate of 1.88% as a percentage of loan commitments, compared to $20.6 million and 1.77% for the fourth quarter of 2017.

 

At March 31, 2018, loans held-for-sale was $286.3 million which was primarily comprised of unpaid principal balances totaling $281.8 million, with financing associated with these loans totaling $281.3 million.

 

Fee-Based Servicing Portfolio

 

Our fee-based servicing portfolio totaled $16.69 billion at March 31, 2018, an increase of 3% from December 31, 2017, primarily a result of $1.05 billion of new loan originations, net of $548.1 million in portfolio runoff during the quarter. Servicing revenue, net was $9.5 million for the quarter and consists of servicing revenue of $21.4 million, net of amortization of mortgage servicing rights totaling $11.9 million.

 



 

Arbor Realty Trust Reports First Quarter 2018 Results and Increases Quarterly Dividend 19% to $0.25 per Share

 

May 4, 2018

Page 3

 

 

 

Fee-Based Servicing Portfolio ($ in thousands)

 

 

 

As of March 31, 2018

 

As of December 31, 2017

 

 

 

UPB

 

Wtd. Avg.
Fee

 

Wtd. Avg.
Life (in years)

 

UPB

 

Wtd. Avg.
Fee

 

Wtd. Avg.
Life (in years)

 

Fannie Mae

 

$

12,700,635

 

0.535

%

7.2

 

$

12,502,699

 

0.536

%

6.9

 

Freddie Mac

 

3,397,535

 

0.304

%

10.7

 

3,166,134

 

0.295

%

10.5

 

FHA

 

591,836

 

0.162

%

20.0

 

537,482

 

0.165

%

19.6

 

Total

 

$

16,690,006

 

0.475

%

8.4

 

$

16,206,315

 

0.477

%

8.1

 

 

Loans sold under the Fannie Mae program contain an obligation to partially guarantee the performance of the loan (“loss-sharing obligations”). At March 31, 2018, the Company’s allowance for loss-sharing obligations was $31.1 million which consists of general loss sharing guaranty obligations of $30.3 million, representing 0.24% of the Fannie Mae servicing portfolio, and $0.8 million of loss-sharing obligations on specifically identified loans with losses determined to be probable and estimable.

 

Structured Business

 

Portfolio and Investment Activity

 

First quarter of 2018:

 

·                 19 new loan originations totaling $314.2 million, of which 18 were bridge loans for $271.7 million

·                 Payoffs and pay downs on 20 loans totaling $190.6 million

·                 Portfolio growth of 5% from 4Q17

 

At March 31, 2018, the loan and investment portfolio’s unpaid principal balance, excluding loan loss reserves, was $2.78 billion, with a weighted average current interest pay rate of 6.57%, compared to $2.66 billion and 6.28% at December 31, 2017.  Including certain fees earned and costs associated with the loan and investment portfolio, the weighted average current interest pay rate was 7.28% at March 31, 2018, compared to 6.99% at December 31, 2017. The increase in the average current interest pay rate was primarily due to an increase in LIBOR.

 

The average balance of the Company’s loan and investment portfolio during the first quarter of 2018, excluding loan loss reserves, was $2.68 billion with a weighted average yield on these assets of 7.08%, compared to $2.31 billion and 6.94% for the fourth quarter of 2017.

 

At March 31, 2018, the Company’s total loan loss reserves were $63.1 million on five loans with an aggregate carrying value before loan loss reserves of $163.9 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.

 



 

Arbor Realty Trust Reports First Quarter 2018 Results and Increases Quarterly Dividend 19% to $0.25 per Share

 

May 4, 2018

Page 4

 

Financing Activity

 

The balance of debt that finances the Company’s loan and investment portfolio at March 31, 2018 was $2.45 billion with a weighted average interest rate including fees of 5.09% as compared to $2.24 billion and a rate of 4.83% at December 31, 2017. The average balance of debt that finances the Company’s loan and investment portfolio for the first quarter of 2018 was $2.30 billion, as compared to $1.90 billion for the fourth quarter of 2017. The average cost of borrowings for the first quarter was 5.33%, compared to 4.66% for the fourth quarter of 2017.  The increase in average costs was primarily due to an increase in LIBOR as well as the acceleration of fees related to the early repayment of debt.

 

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 March 31, 2018 and as of the most recent collateralized securitization vehicle determination dates in April 2018.

 

The Company paid $50.0 million in full satisfaction of the seller financing related to the acquisition of the Agency Business.

 

Capital Markets

 

The Company issued $100.0 million aggregate principal amount of 5.625% senior unsecured notes in a private placement, generating net proceeds of $97.8 million after deducting the underwriting discount and other offering expenses. The notes are due in May 2023 and can be redeemed by the Company at any time prior to April 1, 2023. The proceeds were used to fund the redemption in April 2018 of $97.9 million aggregate principal amount of the Company’s 7.375% senior notes due in 2021.

 

Dividends

 

The Company announced today that its Board of Directors has declared a quarterly cash dividend of $0.25 per share of common stock for the quarter ended March 31, 2018, representing an increase of 19% over the prior quarter dividend of $0.21 per share. The dividend is payable on May 31, 2018 to common stockholders of record on May 15, 2018. The ex-dividend date is May 14, 2018.

 

The Company also announced today that its 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 March 1, 2018 through May 31, 2018. The dividends are

 



 

Arbor Realty Trust Reports First Quarter 2018 Results and Increases Quarterly Dividend 19% to $0.25 per Share

 

May 4, 2018

Page 5

 

payable on May 31, 2018 to preferred stockholders of record on May 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.

 

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 6184718.

 

After the live webcast, the call will remain available on the Company’s website through May 31, 2018.  In addition, a telephonic replay of the call will be available until May 11, 2018. The replay dial-in numbers are (855) 859-2056 for domestic callers and (404) 537-3406 for international callers. Please use passcode 6184718.

 

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 a 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

 



 

Arbor Realty Trust Reports First Quarter 2018 Results and Increases Quarterly Dividend 19% to $0.25 per Share

 

May 4, 2018

Page 6

 

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.

 

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 11 of this release.

 

Contacts:
Arbor Realty Trust, Inc.
Paul Elenio, Chief Financial Officer
516-506-4422
pelenio@arbor.com

Investors:
The Ruth Group
Lee Roth
646-536-7012
lroth@theruthgroup.com

Media:
Bonnie Habyan, EVP of Marketing
516-506-4615
bhabyan@arbor.com

 

 



 

Arbor Realty Trust Reports First Quarter 2018 Results and Increases Quarterly Dividend 19% to $0.25 per Share

 

May 4, 2018

Page 7

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME - (UNAUDITED)

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

 

 

 

Quarter Ended

 

 

 

March 31,

 

 

 

2018

 

2017

 

Interest income

 

$

51,612

 

$

33,525

 

Interest expense

 

33,387

 

19,437

 

Net interest income

 

18,225

 

14,088

 

 

 

 

 

 

 

Other revenue:

 

 

 

 

 

Gain on sales, including fee-based services, net

 

18,193

 

19,171

 

Mortgage servicing rights

 

19,634

 

20,030

 

Servicing revenue, net

 

9,547

 

4,794

 

Property operating income

 

2,910

 

3,223

 

Other income, net

 

2,878

 

(886

)

Total other revenue

 

53,162

 

46,332

 

 

 

 

 

 

 

Other expenses:

 

 

 

 

 

Employee compensation and benefits

 

29,494

 

19,841

 

Selling and administrative

 

8,915

 

7,695

 

Property operating expenses

 

2,796

 

2,638

 

Depreciation and amortization

 

1,846

 

1,897

 

Impairment loss on real estate owned

 

 

1,200

 

Provision for loss sharing (net of recoveries)

 

473

 

1,679

 

Provision for loan losses (net of recoveries)

 

325

 

(696

)

Management fee - related party

 

 

4,000

 

Total other expenses

 

43,849

 

38,254

 

 

 

 

 

 

 

Income before gain on extinguishment of debt, income from equity affiliates and income taxes

 

27,538

 

22,166

 

Gain on extinguishment of debt

 

 

7,116

 

Income from equity affiliates

 

746

 

763

 

Benefit from (provision for) income taxes

 

8,784

 

(6,101

)

 

 

 

 

 

 

Net income

 

37,068

 

23,944

 

 

 

 

 

 

 

Preferred stock dividends

 

1,888

 

1,888

 

Net income attributable to noncontrolling interest

 

8,991

 

6,442

 

Net income attributable to common stockholders

 

$

26,189

 

$

15,614

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.42

 

$

0.30

 

Diluted earnings per common share

 

$

0.42

 

$

0.30

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

Basic

 

61,842,336

 

51,461,156

 

Diluted

 

84,699,735

 

73,730,068

 

 

 

 

 

 

 

Dividends declared per common share

 

$

0.21

 

$

0.17

 

 



 

Arbor Realty Trust Reports First Quarter 2018 Results and Increases Quarterly Dividend 19% to $0.25 per Share

 

May 4, 2018

Page 8

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

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

 

 

 

March 31,

 

December 31,

 

 

 

2018

 

2017

 

 

 

(Unaudited)

 

 

 

Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

102,548

 

$

104,374

 

Restricted cash

 

131,659

 

139,398

 

Loans and investments, net

 

2,702,097

 

2,579,127

 

Loans held-for-sale, net

 

286,325

 

297,443

 

Capitalized mortgage servicing rights, net

 

255,732

 

252,608

 

Securities held to maturity, net

 

36,764

 

27,837

 

Investments in equity affiliates

 

23,625

 

23,653

 

Real estate owned, net

 

16,675

 

16,787

 

Due from related party

 

3,719

 

688

 

Goodwill and other intangible assets

 

120,366

 

121,766

 

Other assets

 

69,258

 

62,264

 

Total assets

 

$

3,748,768

 

$

3,625,945

 

 

 

 

 

 

 

Liabilities and Equity:

 

 

 

 

 

Credit facilities and repurchase agreements

 

626,063

 

528,573

 

Collateralized loan obligations

 

1,419,838

 

1,418,422

 

Debt fund

 

68,176

 

68,084

 

Senior unsecured notes

 

196,090

 

95,280

 

Convertible senior unsecured notes, net

 

232,577

 

231,287

 

Junior subordinated notes to subsidiary trust issuing preferred securities

 

139,760

 

139,590

 

Related party financing

 

 

50,000

 

Due to related party

 

1,558

 

 

Due to borrowers

 

67,858

 

99,829

 

Allowance for loss-sharing obligations

 

31,097

 

30,511

 

Other liabilities

 

77,881

 

99,813

 

Total liabilities

 

2,860,898

 

2,761,389

 

 

 

 

 

 

 

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; 62,469,535 and 61,723,387 shares issued and outstanding, respectively

 

625

 

617

 

Additional paid-in capital

 

713,001

 

707,450

 

Accumulated deficit

 

(88,528

)

(101,926

)

Accumulated other comprehensive income

 

 

176

 

Total Arbor Realty Trust, Inc. stockholders’ equity

 

714,606

 

695,825

 

 

 

 

 

 

 

Noncontrolling interest

 

173,264

 

168,731

 

Total equity

 

887,870

 

864,556

 

 

 

 

 

 

 

Total liabilities and equity

 

$

3,748,768

 

$

3,625,945

 

 



 

Arbor Realty Trust Reports First Quarter 2018 Results and Increases Quarterly Dividend 19% to $0.25 per Share

 

May 4, 2018

Page 9

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

 STATEMENT OF INCOME SEGMENT INFORMATION- (Unaudited)

(in thousands)

 

 

 

Quarter Ended March 31, 2018

 

 

 

Structured
Business

 

Agency
Business

 

Other /
Eliminations (1)

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

47,236

 

$

4,376

 

$

 

$

51,612

 

Interest expense

 

30,205

 

2,853

 

329

 

33,387

 

Net interest income

 

17,031

 

1,523

 

(329

)

18,225

 

 

 

 

 

 

 

 

 

 

 

Other revenue:

 

 

 

 

 

 

 

 

 

Gain on sales, including fee-based services, net

 

 

18,193

 

 

18,193

 

Mortgage servicing rights

 

 

19,634

 

 

19,634

 

Servicing revenue

 

 

21,412

 

 

21,412

 

Amortization of MSRs

 

 

(11,865

)

 

(11,865

)

Property operating income

 

2,910

 

 

 

2,910

 

Other income, net

 

233

 

2,645

 

 

2,878

 

Total other revenue

 

3,143

 

50,019

 

 

53,162

 

 

 

 

 

 

 

 

 

 

 

Other expenses:

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

7,586

 

21,908

 

 

29,494

 

Selling and administrative

 

3,538

 

5,377

 

 

8,915

 

Property operating expenses

 

2,796

 

 

 

2,796

 

Depreciation and amortization

 

446

 

1,400

 

 

1,846

 

Provision for loss sharing (net of recoveries)

 

 

473

 

 

473

 

Provision for loan losses (net of recoveries)

 

325

 

 

 

325

 

Total other expenses

 

14,691

 

29,158

 

 

43,849

 

 

 

 

 

 

 

 

 

 

 

Income before income from equity affiliates and income taxes

 

5,483

 

22,384

 

(329

)

27,538

 

Income from equity affiliates

 

746

 

 

 

746

 

Benefit from income taxes

 

 

8,784

 

 

8,784

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

6,229

 

$

31,168

 

$

(329

)

$

37,068

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividends

 

1,888

 

 

 

1,888

 

Net income attributable to noncontrolling interest

 

 

 

8,991

 

8,991

 

Net income attributable to common stockholders

 

$

4,341

 

$

31,168

 

$

(9,320

)

$

26,189

 

 


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

 



 

Arbor Realty Trust Reports First Quarter 2018 Results and Increases Quarterly Dividend 19% to $0.25 per Share

 

May 4, 2018

Page 10

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

 

BALANCE SHEET SEGMENT INFORMATION - (Unaudited)

(in thousands)

 

 

 

March 31, 2018

 

 

 

Structured
Business

 

Agency
Business

 

Consolidated

 

Assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

82,051

 

$

20,497

 

$

102,548

 

Restricted cash

 

131,264

 

395

 

131,659

 

Loans and investments, net

 

2,702,097

 

 

2,702,097

 

Loans held-for-sale, net

 

 

286,325

 

286,325

 

Capitalized mortgage servicing rights, net

 

 

255,732

 

255,732

 

Securities held to maturity, net

 

 

36,764

 

36,764

 

Investments in equity affiliates

 

23,625

 

 

23,625

 

Goodwill and other intangible assets

 

12,500

 

107,866

 

120,366

 

Other assets

 

72,593

 

17,059

 

89,652

 

Total assets

 

$

3,024,130

 

$

724,638

 

$

3,748,768

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

Debt obligations

 

2,401,166

 

281,338

 

2,682,504

 

Allowance for loss-sharing obligations

 

 

31,097

 

31,097

 

Other liabilities

 

120,095

 

27,202

 

147,297

 

Total liabilities

 

$

2,521,261

 

$

339,637

 

$

2,860,898

 

 



 

Arbor Realty Trust Reports First Quarter 2018 Results and Increases Quarterly Dividend 19% to $0.25 per Share

 

May 4, 2018

Page 11

 

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

 

 

 

March 31,

 

 

 

2018

 

2017

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

26,189

 

$

15,614

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

Net income attributable to noncontrolling interest

 

8,991

 

6,442

 

Impairment loss on real estate owned

 

 

1,200

 

Depreciation - real estate owned

 

178

 

250

 

Depreciation - investments in equity affiliates

 

125

 

101

 

 

 

 

 

 

 

Funds from operations (1)

 

$

35,483

 

$

23,607

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

Income from mortgage servicing rights

 

(19,634

)

(20,030

)

Impairment loss on real estate owned

 

 

(1,200

)

Deferred tax (benefit) provision

 

(13,320

)

1,827

 

Amortization and write-offs of MSRs

 

16,676

 

15,281

 

Depreciation and amortization

 

2,255

 

1,867

 

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

 

(2,645

)

997

 

Stock-based compensation

 

2,545

 

2,305

 

 

 

 

 

 

 

Adjusted funds from operations (1) (2)

 

$

21,360

 

$

24,654

 

 

 

 

 

 

 

Diluted FFO per share (1)

 

$

0.42

 

$

0.32

 

 

 

 

 

 

 

Diluted AFFO per share (1) (2)

 

$

0.25

 

$

0.33

 

 

 

 

 

 

 

Diluted weighted average shares outstanding (1)

 

84,699,735

 

73,730,068

 

 


(1) Amounts are attributable to common stockholders and OP Unit holders. 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.

 

(2) Excluding the impact of $2.4 million of one-time, non-cash accelerated costs related to the repayment of our 7.375% senior notes due in 2021, AFFO for the first quarter of 2018 was $23.7 million, or $0.28 per diluted common share.

 

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.