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 10, 2019 (May 10, 2019)

 

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

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading symbols

 

Name of each exchange on which registered

Common Stock, par value $0.01 per share

 

ABR

 

New York Stock Exchange

Preferred Stock, 8.25% Series A Cumulative Redeemable, par value $0.01 per share

 

ABR-PA

 

New York Stock Exchange

Preferred Stock, 7.75% Series B Cumulative Redeemable, par value $0.01 per share

 

ABR-PB

 

New York Stock Exchange

Preferred Stock, 8.50% Series C Cumulative Redeemable, par value $0.01 per share

 

ABR-PC

 

New York Stock Exchange

 

 

 


 

Item 2.02                                                                   Results of Operations and Financial Condition.

 

On May 10, 2019, Arbor Realty Trust, Inc. issued a press release announcing its earnings for the quarter ended March 31, 2019, 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 10, 2019.

 

2


 

EXHIBIT INDEX

 

Exhibit Number

 

 

 

 

 

99.1

 

Press Release, dated May 10, 2019.

 

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 10, 2019

 

 

4


Exhibit 99.1

 

 

Arbor Realty Trust Reports First Quarter Results and

Increases Quarterly Dividend to $0.28 per Share

 

Company Highlights:

 

·                 GAAP net income of $0.26 and AFFO of $0.33 per diluted common share1

·                 Declares a cash dividend on common stock of $0.28 per share, a 4% increase in our dividend from last quarter and 12% higher than a year ago

·                 Issued $90.0 million of 5.75% senior unsecured notes due in 2024

 

Agency Business

 

·                 Segment income of $13.1 million

·                 Loan originations of $845.9 million

·                 Servicing portfolio of $18.88 billion, up 2% from 4Q18 and 13% from a year ago

 

Structured Business

 

·                 Segment income of $15.0 million

·                 Portfolio growth of 4% on $416.3 million of loan originations

 

Uniondale, NY, May 10, 2019 — Arbor Realty Trust, Inc. (NYSE: ABR), today announced financial results for the first quarter ended March 31, 2019.  Arbor reported net income for the quarter of $22.7 million, or $0.26 per diluted common share, compared to $26.2 million, or $0.42 per diluted common share for the quarter ended March 31, 2018. Adjusted funds from operations (“AFFO”) for the quarter was $35.5 million, or $0.33 per diluted common share, compared to $21.4 million, or $0.25 per diluted common share for the quarter ended March 31, 2018.1

 


 

Arbor Realty Trust Reports First Quarter Results and Increases Quarterly Dividend to $0.28 per Share

 

May 10, 2019

Page 2

 

Agency Business

 

Loan Origination Platform

 

Agency Loan Volume  (in thousands)

 

 

 

Quarter Ended

 

 

 

March 31,
2019

 

December 31,
2018

 

Originations:

 

 

 

 

 

Fannie Mae

 

$

546,886

 

$

1,067,230

 

Freddie Mac

 

192,492

 

527,502

 

FHA

 

1,110

 

15,549

 

CMBS/Conduit

 

105,425

 

14,025

 

Total Originations

 

$

845,913

 

$

1,624,306

 

 

 

 

 

 

 

Total Loan Sales

 

$

1,101,766

 

$

1,653,421

 

 

 

 

 

 

 

Total Loan Commitments

 

$

846,963

 

$

1,604,502

 

 

For the quarter ended March 31, 2019, the Agency Business generated revenues of $47.2 million, compared to $84.4 million for the fourth quarter of 2018. Gain on sales, including fee-based services, net was $16.4 million for the quarter, reflecting a margin of 1.49% on loan sales, compared to $18.7 million and 1.13% for the fourth quarter of 2018. Income from mortgage servicing rights was $14.2 million for the quarter, reflecting a rate of 1.68% as a percentage of loan commitments, compared to $36.1 million and 2.25% for the fourth quarter of 2018.

 

At March 31, 2019, loans held-for-sale was $225.9 million which was primarily comprised of unpaid principal balances totaling $222.9 million, with financing associated with these loans totaling $222.7 million.

 

Fee-Based Servicing Portfolio

 

Our fee-based servicing portfolio totaled $18.88 billion at March 31, 2019, an increase of 2% from December 31, 2018, primarily a result of $845.9 million of new loan originations, net of $458.4 million in portfolio runoff during the quarter. Servicing revenue, net was $13.5 million for the quarter and consists of servicing revenue of $25.8 million, net of amortization of mortgage servicing rights totaling $12.3 million.

 


 

Arbor Realty Trust Reports First Quarter Results and Increases Quarterly Dividend to $0.28 per Share

 

May 10, 2019

Page 3

 

 

 

Fee-Based Servicing Portfolio ($ in thousands)

 

 

 

As of March 31, 2019

 

As of December 31, 2018

 

 

 

UPB

 

Wtd. Avg.
Fee

 

Wtd. Avg.
Life (in years)

 

UPB

 

Wtd. Avg.
Fee

 

Wtd. Avg.
Life (in years)

 

Fannie Mae

 

$

13,719,351

 

0.507

%

7.6

 

$

13,562,667

 

0.513

%

7.4

 

Freddie Mac

 

4,515,829

 

0.303

%

10.8

 

4,394,287

 

0.308

%

10.8

 

FHA

 

648,583

 

0.155

%

19.6

 

644,687

 

0.155

%

19.6

 

Total

 

$

18,883,763

 

0.446

%

8.7

 

$

18,601,641

 

0.452

%

8.6

 

 

Loans sold under the Fannie Mae program contain an obligation to partially guarantee the performance of the loan (“loss-sharing obligations”). At March 31, 2019, the Company’s allowance for loss-sharing obligations was $34.5 million, representing 0.25% of the Fannie Mae servicing portfolio.

 

Structured Business

 

Portfolio and Investment Activity

 

·                  Originated 28 loans totaling $416.3 million, of which 23 were bridge loans for $357.3 million

·                  Payoffs and pay downs on 26 loans totaling $279.5 million

 

At March 31, 2019, the loan and investment portfolio’s unpaid principal balance, excluding loan loss reserves, was $3.41 billion, with a weighted average current interest pay rate of 7.05%, compared to $3.28 billion and 7.02% at December 31, 2018.  Including certain fees earned and costs associated with the loan and investment portfolio, the weighted average current interest pay rate was 7.71% at March 31, 2019, compared to 7.66% at December 31, 2018.

 

The average balance of the Company’s loan and investment portfolio during the first quarter of 2019, excluding loan loss reserves, was $3.34 billion with a weighted average yield of 7.84%, compared to $3.23 billion and 7.76% for the fourth quarter of 2018. The increase in average yield was primarily due to an increase in LIBOR.

 

At March 31, 2019, the Company’s total loan loss reserves were $71.1 million on five loans with an aggregate carrying value before loan loss reserves of $131.3 million. The Company also had two non-performing loans with a carrying value of $2.5 million, net of related loan loss reserves of $1.7 million.

 


 

Arbor Realty Trust Reports First Quarter Results and Increases Quarterly Dividend to $0.28 per Share

 

May 10, 2019

Page 4

 

Financing Activity

 

The balance of debt that finances the Company’s loan and investment portfolio at March 31, 2019 was $3.13 billion with a weighted average interest rate including fees of 5.22% as compared to $2.89 billion and a rate of 5.24% at December 31, 2018. The average balance of debt that finances the Company’s loan and investment portfolio for the first quarter of 2019 was $2.96 billion, as compared to $2.90 billion for the fourth quarter of 2018. The average cost of borrowings for the first quarter was 5.24%, compared to 5.12% for the fourth quarter of 2018. The increase in average costs was primarily due to an increase in LIBOR.

 

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, 2019 and as of the most recent collateralized securitization vehicle determination dates in April 2019.

 

Capital Markets

 

The Company issued $90.0 million in aggregate principal amount of 5.75% senior unsecured notes in a private placement, generating net proceeds of $88.2 million after deducting offering expenses. The notes are due in April 2024 and the proceeds were used to make investments and for general corporate purposes.

 

Dividends

 

The Company announced today that its Board of Directors has declared a quarterly cash dividend of $0.28 per share of common stock for the quarter ended March 31, 2019, representing an increase of 4% over the prior quarter dividend of $0.27 per share and 12% from a year ago. The dividend is payable on May 31, 2019 to common stockholders of record on May 23, 2019. The ex-dividend date is May 22, 2019.

 

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 March 1, 2019 through May 31, 2019. The dividends are payable on May 31, 2019 to preferred stockholders of record on May 15, 2019. 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 6079039.

 


 

Arbor Realty Trust Reports First Quarter Results and Increases Quarterly Dividend to $0.28 per Share

 

May 10, 2019

Page 5

 

After the live webcast, the call will remain available on the Company’s website through May 31, 2019.  In addition, a telephonic replay of the call will be available until May 17, 2019. The replay dial-in numbers are (855) 859-2056 for domestic callers and (404) 537-3406 for international callers. Please use passcode 6079039.

 

About Arbor Realty Trust, Inc.

 

Arbor Realty Trust, Inc. (NYSE:ABR) is a nationwide real estate investment trust and direct lender, providing loan origination and servicing for multifamily, seniors housing, healthcare and other diverse commercial real estate assets. Headquartered in New York, Arbor manages a multibillion-dollar servicing portfolio, specializing in government-sponsored enterprise products. Arbor is a Fannie Mae DUS® lender and Freddie Mac Optigo Seller/Servicer. Arbor’s product platform also includes CMBS, bridge, mezzanine and preferred equity lending. Rated by Standard and Poor’s and Fitch Ratings, Arbor is committed to building on its reputation for service, quality and customized solutions with an unparalleled dedication to providing our clients excellence over the entire life of a loan.

 

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, 2018 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 First Quarter Results and Increases Quarterly Dividend to $0.28 per Share

 

May 10, 2019

Page 6

 

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

Janhavi Mohite

646-536-7026

jmohite@theruthgroup.com

Media:

Bonnie Habyan, Chief Marketing Officer

516-506-4615

bhabyan@arbor.com

 

 

 


 

Arbor Realty Trust Reports First Quarter Results and Increases Quarterly Dividend to $0.28 per Share

 

May 10, 2019

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,

 

 

 

2019

 

2018

 

 

 

 

 

 

 

Interest income

 

$

71,277

 

$

51,612

 

Interest expense

 

41,865

 

33,387

 

Net interest income

 

29,412

 

18,225

 

 

 

 

 

 

 

Other revenue:

 

 

 

 

 

Gain on sales, including fee-based services, net

 

16,389

 

18,193

 

Mortgage servicing rights

 

14,232

 

19,634

 

Servicing revenue, net

 

13,552

 

9,547

 

Property operating income

 

2,803

 

2,910

 

Other income, net

 

(2,128

)

2,878

 

Total other revenue

 

44,848

 

53,162

 

 

 

 

 

 

 

Other expenses:

 

 

 

 

 

Employee compensation and benefits

 

31,764

 

29,494

 

Selling and administrative

 

9,761

 

8,915

 

Property operating expenses

 

2,396

 

2,796

 

Depreciation and amortization

 

1,912

 

1,846

 

Provision for loss sharing (net of recoveries)

 

454

 

473

 

Provision for loan losses (net of recoveries)

 

 

325

 

Total other expenses

 

46,287

 

43,849

 

 

 

 

 

 

 

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

 

27,973

 

27,538

 

Loss on extinguishment of debt

 

(128

)

 

Income from equity affiliates

 

2,151

 

746

 

Benefit from income taxes

 

10

 

8,784

 

 

 

 

 

 

 

Net income

 

30,006

 

37,068

 

 

 

 

 

 

 

Preferred stock dividends

 

1,888

 

1,888

 

Net income attributable to noncontrolling interest

 

5,468

 

8,991

 

Net income attributable to common stockholders

 

$

22,650

 

$

26,189

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.27

 

$

0.42

 

Diluted earnings per common share

 

$

0.26

 

$

0.42

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

Basic

 

85,151,878

 

61,842,336

 

Diluted

 

107,869,511

 

84,699,735

 

 

 

 

 

 

 

Dividends declared per common share

 

$

0.27

 

$

0.21

 

 


 

Arbor Realty Trust Reports First Quarter Results and Increases Quarterly Dividend to $0.28 per Share

 

May 10, 2019

Page 8

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

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

 

 

 

March 31,

 

December 31,

 

 

 

2019

 

2018

 

 

 

(Unaudited)

 

 

 

Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

124,505

 

$

160,063

 

Restricted cash

 

291,865

 

180,606

 

Loans and investments, net

 

3,323,778

 

3,200,145

 

Loans held-for-sale, net

 

225,878

 

481,664

 

Capitalized mortgage servicing rights, net

 

277,639

 

273,770

 

Securities held to maturity, net

 

86,036

 

76,363

 

Investments in equity affiliates

 

28,444

 

21,580

 

Real estate owned, net

 

14,473

 

14,446

 

Due from related party

 

1,975

 

1,287

 

Goodwill and other intangible assets

 

114,764

 

116,165

 

Other assets

 

108,368

 

86,086

 

Total assets

 

$

4,597,725

 

$

4,612,175

 

 

 

 

 

 

 

Liabilities and Equity:

 

 

 

 

 

Credit facilities and repurchase agreements

 

1,032,495

 

1,135,627

 

Collateralized loan obligations

 

1,594,970

 

1,593,548

 

Debt fund

 

68,304

 

68,183

 

Senior unsecured notes

 

211,001

 

122,484

 

Convertible senior unsecured notes, net

 

252,229

 

254,768

 

Junior subordinated notes to subsidiary trust issuing preferred securities

 

140,434

 

140,259

 

Due to related party

 

261

 

 

Due to borrowers

 

76,396

 

78,662

 

Allowance for loss-sharing obligations

 

34,518

 

34,298

 

Other liabilities

 

109,734

 

118,780

 

Total liabilities

 

3,520,342

 

3,546,609

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Arbor Realty Trust, Inc. stockholders’ equity:

 

 

 

 

 

Preferred stock, cumulative, redeemable, $0.01 par value: 100,000,000 shares authorized; special voting preferred shares; 20,487,544 and 20,653,584 shares issued and outstanding, respectively; 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

 

89,501

 

89,502

 

Common stock, $0.01 par value: 500,000,000 shares authorized; 85,955,995 and 83,987,707 shares issued and outstanding, respectively

 

860

 

840

 

Additional paid-in capital

 

893,471

 

879,029

 

Accumulated deficit

 

(74,589

)

(74,133

)

Total Arbor Realty Trust, Inc. stockholders’ equity

 

909,243

 

895,238

 

 

 

 

 

 

 

Noncontrolling interest

 

168,140

 

170,328

 

Total equity

 

1,077,383

 

1,065,566

 

 

 

 

 

 

 

Total liabilities and equity

 

$

4,597,725

 

$

4,612,175

 

 


 

Arbor Realty Trust Reports First Quarter Results and Increases Quarterly Dividend to $0.28 per Share

 

May 10, 2019

Page 9

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

STATEMENT OF INCOME SEGMENT INFORMATION- (Unaudited)

(in thousands)

 

 

 

Quarter Ended March 31, 2019

 

 

 

Structured
Business

 

Agency

Business

 

Other /
Eliminations (1)

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

65,809

 

$

5,468

 

$

 

$

71,277

 

Interest expense

 

38,257

 

3,608

 

 

41,865

 

Net interest income

 

27,552

 

1,860

 

 

29,412

 

 

 

 

 

 

 

 

 

 

 

Other revenue:

 

 

 

 

 

 

 

 

 

Gain on sales, including fee-based services, net

 

 

16,389

 

 

16,389

 

Mortgage servicing rights

 

 

14,232

 

 

14,232

 

Servicing revenue

 

 

25,834

 

 

25,834

 

Amortization of MSRs

 

 

(12,282

)

 

(12,282

)

Property operating income

 

2,803

 

 

 

2,803

 

Other income, net

 

337

 

(2,465

)

 

(2,128

)

Total other revenue

 

3,140

 

41,708

 

 

44,848

 

 

 

 

 

 

 

 

 

 

 

Other expenses:

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

8,464

 

23,300

 

 

31,764

 

Selling and administrative

 

4,421

 

5,340

 

 

9,761

 

Property operating expenses

 

2,396

 

 

 

2,396

 

Depreciation and amortization

 

512

 

1,400

 

 

1,912

 

Provision for loss sharing (net of recoveries)

 

 

454

 

 

454

 

Total other expenses

 

15,793

 

30,494

 

 

46,287

 

 

 

 

 

 

 

 

 

 

 

Income before extinguishment of debt, income

 

 

 

 

 

 

 

 

 

from equity affiliates and income taxes

 

14,899

 

13,074

 

 

27,973

 

Loss on extinguishment of debt

 

(128

)

 

 

(128

)

Income from equity affiliates

 

2,151

 

 

 

2,151

 

Benefit from income taxes

 

 

10

 

 

10

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

16,922

 

$

13,084

 

$

 

$

30,006

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividends

 

1,888

 

 

 

1,888

 

Net income attributable to noncontrolling interest

 

 

 

5,468

 

5,468

 

Net income attributable to common stockholders

 

$

15,034

 

$

13,084

 

$

(5,468

)

$

22,650

 

 


(1) Includes certain income or expenses not allocated to the two reportable segments. Amount reflects income attributable to the noncontrolling interest holders.

 


 

Arbor Realty Trust Reports First Quarter Results and Increases Quarterly Dividend to $0.28 per Share

 

May 10, 2019

Page 10

 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

BALANCE SHEET SEGMENT INFORMATION - (Unaudited)

(in thousands)

 

 

 

March 31, 2019

 

 

 

Structured
Business

 

Agency
Business

 

Consolidated

 

Assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

53,006

 

$

71,499

 

$

124,505

 

Restricted cash

 

291,865

 

 

291,865

 

Loans and investments, net

 

3,323,778

 

 

3,323,778

 

Loans held-for-sale, net

 

 

225,878

 

225,878

 

Capitalized mortgage servicing rights, net

 

 

277,639

 

277,639

 

Securities held to maturity, net

 

10,000

 

76,036

 

86,036

 

Investments in equity affiliates

 

28,444

 

 

28,444

 

Goodwill and other intangible assets

 

12,500

 

102,264

 

114,764

 

Other assets

 

96,436

 

28,380

 

124,816

 

Total assets

 

$

3,816,029

 

$

781,696

 

$

4,597,725

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

Debt obligations

 

3,076,716

 

222,717

 

3,299,433

 

Allowance for loss-sharing obligations

 

 

34,518

 

34,518

 

Other liabilities

 

143,022

 

43,369

 

186,391

 

Total liabilities

 

$

3,219,738

 

$

300,604

 

$

3,520,342

 

 


 

Arbor Realty Trust Reports First Quarter Results and Increases Quarterly Dividend to $0.28 per Share

 

May 10, 2019

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,

 

 

 

2019

 

2018

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

22,650

 

$

26,189

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

Net income attributable to noncontrolling interest

 

5,468

 

8,991

 

Depreciation - real estate owned

 

175

 

178

 

Depreciation - investments in equity affiliates

 

126

 

125

 

 

 

 

 

 

 

Funds from operations (1)

 

$

28,419

 

$

35,483

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

Income from mortgage servicing rights

 

(14,232

)

(19,634

)

Deferred tax benefit

 

(4,168

)

(13,320

)

Amortization and write-offs of MSRs

 

16,739

 

16,676

 

Depreciation and amortization

 

2,564

 

2,255

 

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

 

2,465

 

(2,645

)

Stock-based compensation

 

3,756

 

2,545

 

 

 

 

 

 

 

Adjusted funds from operations (1)

 

$

35,543

 

$

21,360

 

 

 

 

 

 

 

Diluted FFO per share (1)

 

$

0.26

 

$

0.42

 

 

 

 

 

 

 

Diluted AFFO per share (1)

 

$

0.33

 

$

0.25

 

 

 

 

 

 

 

Diluted weighted average shares outstanding (1)

 

107,869,511

 

84,699,735

 

 


(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.

 

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.