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):

August 2, 2019 (August 2, 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 August 2, 2019, Arbor Realty Trust, Inc. issued a press release announcing its earnings for the quarter ended June 30, 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 August 2, 2019.

 

2


 

EXHIBIT INDEX

 

Exhibit Number

 

 

 

 

 

99.1

 

Press Release, dated August 2, 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: August 2, 2019

 

4


Exhibit 99.1

 

 

Arbor Realty Trust Reports Second Quarter Results and

Increases Quarterly Dividend to $0.29 per Share

 

Company Highlights:

 

·                  GAAP net income of $0.31 and AFFO of $0.33 per diluted common share1

·                  Declares a cash dividend on common stock of $0.29 per share, our third increase in the past year, representing a 16% increase from a year ago

·                  Raised $115.6 million of capital in a common stock offering

·                  Improved funding sources by reducing pricing, increasing capacity and extending the maturities of existing facilities

 

Agency Business

 

·                  Segment income of $15.6 million

·                  Loan originations of $1.29 billion

·                  Servicing portfolio of $19.46 billion, up 3% from 1Q19 and 14% from a year ago

 

Structured Business

 

·                  Segment income of $19.9 million

·                  Strong portfolio growth of 15% on record originations of $1 billion

·                  Closed an eleventh collateralized securitization vehicle totaling $650.0 million

 

Uniondale, NY, August 2, 2019 — Arbor Realty Trust, Inc. (NYSE: ABR), today announced financial results for the second quarter ended June 30, 2019.  Arbor reported net income for the quarter of $28.9 million, or $0.31 per diluted common share, compared to $17.2 million, or $0.25 per diluted common share for the quarter ended June 30, 2018. Adjusted funds from operations (“AFFO”) for the quarter was $37.9 million, or $0.33 per diluted common share, compared to $26.4 million, or $0.29 per diluted common share for the quarter ended June 30, 2018.1

 


 

Agency Business

 

Loan Origination Platform

 

Agency Loan Volume (in thousands)

 

 

 

Quarter Ended

 

 

 

June 30,
2019

 

March 31,
2019

 

Fannie Mae

 

$

937,977

 

$

546,886

 

Freddie Mac

 

234,851

 

192,492

 

FHA

 

43,558

 

1,110

 

CMBS/Conduit

 

71,900

 

105,425

 

Total Originations

 

$

1,288,286

 

$

845,913

 

 

 

 

 

 

 

Total Loan Sales

 

$

923,046

 

$

1,101,766

 

 

 

 

 

 

 

Total Loan Commitments

 

$

1,302,128

 

$

846,963

 

 

For the quarter ended June 30, 2019, the Agency Business generated revenues of $52.7 million, compared to $47.2 million for the first quarter of 2019. Gain on sales, including fee-based services, net was $14.2 million for the quarter, reflecting a margin of 1.54% on loan sales, compared to $16.4 million and 1.49% for the first quarter of 2019. Income from mortgage servicing rights was $18.7 million for the quarter, reflecting a rate of 1.44% as a percentage of loan commitments, compared to $14.2 million and 1.68% for the first quarter of 2019.

 

At June 30, 2019, loans held-for-sale was $601.8 million which was primarily comprised of unpaid principal balances totaling $597.3 million, with financing associated with these loans totaling $597.2 million.

 

Fee-Based Servicing Portfolio

 

Our fee-based servicing portfolio totaled $19.46 billion at June 30, 2019, an increase of 3% from March 31, 2019, primarily a result of $1.29 billion of new loan originations, net of $635.6 million in portfolio runoff during the quarter. Servicing revenue, net was $12.6 million for the quarter and consisted of servicing revenue of $24.9 million, net of amortization of mortgage servicing rights totaling $12.3 million.

 

2


 

 

 

Fee-Based Servicing Portfolio ($ in thousands)

 

 

 

As of June 30, 2019

 

As of March 31, 2019

 

 

 

UPB

 

Wtd. Avg.
Fee

 

Wtd. Avg.
Life (in years)

 

UPB

 

Wtd. Avg.
Fee

 

Wtd. Avg.
Life (in years)

 

Fannie Mae

 

$

14,122,916

 

0.495

%

7.8

 

$

13,719,351

 

0.507

%

7.6

 

Freddie Mac

 

4,657,097

 

0.301

%

10.9

 

4,515,829

 

0.303

%

10.8

 

FHA

 

684,527

 

0.153

%

19.1

 

648,583

 

0.155

%

19.6

 

Total

 

$

19,464,540

 

0.436

%

9.0

 

$

18,883,763

 

0.446

%

8.7

 

 

Loans sold under the Fannie Mae program contain an obligation to partially guarantee the performance of the loan (“loss-sharing obligations”). At June 30, 2019, the Company’s allowance for loss-sharing obligations was $34.4 million, representing 0.24% of the Fannie Mae servicing portfolio.

 

Structured Business

 

Portfolio and Investment Activity

 

·                  Originated 47 loans totaling $1.01 billion, of which 37 were bridge loans for $942.7 million

·                  Payoffs and pay downs on 43 loans totaling $503.1 million

 

At June 30, 2019, the loan and investment portfolio’s unpaid principal balance, excluding loan loss reserves, was $3.93 billion, with a weighted average current interest pay rate of 6.64%, compared to $3.41 billion and 7.05% at March 31, 2019.  Including certain fees earned and costs associated with the loan and investment portfolio, the weighted average current interest pay rate was 7.34% at June 30, 2019, compared to 7.71% at March 31, 2019.

 

The average balance of the Company’s loan and investment portfolio during the second quarter of 2019, excluding loan loss reserves, was $3.62 billion with a weighted average yield of 8.24%, compared to $3.34 billion and 7.84% for the first quarter of 2019. The increase in average yield was primarily due to higher fees on loan payoffs in the second quarter as compared to the first quarter, largely the result of default interest received.

 

At June 30, 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.

 

3


 

Financing Activity

 

The Company completed its eleventh collateralized securitization vehicle (“CLO XI”) totaling $650.0 million of real estate related assets and cash. Investment grade-rated notes totaling $533.0 million were issued, and the Company retained subordinate interests in the issuing vehicle of $117.0 million. The facility has a three-year asset replenishment period and an initial weighted average interest rate of 1.44% over LIBOR, excluding fees and transaction costs.

 

The Company completed the unwind of CLO VI, redeeming $250.3 million of outstanding notes repaid with proceeds received from the refinancing of CLO VI’s outstanding assets primarily within CLO XI, which has an interest rate 104 basis points lower than CLO VI. As a result of this transaction, the Company recognized an expense of $1.2 million from the acceleration of deferred fees.

 

The balance of debt that finances the Company’s loan and investment portfolio at June 30, 2019 was $3.62 billion with a weighted average interest rate including fees of 4.96% as compared to $3.13 billion and a rate of 5.22% at March 31, 2019. The average balance of debt that finances the Company’s loan and investment portfolio for the second quarter of 2019 was $3.35 billion, as compared to $2.96 billion for the first quarter of 2019. The average cost of borrowings for the second quarter was 5.35%, compared to 5.24% for the first quarter of 2019. The increase in average costs was primarily due to 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 June 30, 2019 and as of the most recent collateralized securitization vehicle determination dates in July 2019.

 

Capital Markets

 

The Company issued 9.2 million shares of our common stock receiving net proceeds of $115.6 million. The proceeds were primarily 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 $0.29 per share of common stock for the quarter ended June 30, 2019, representing an increase of 4% over the prior quarter dividend of $0.28 per share and 16%

 

4


 

from a year ago. The dividend is payable on September 3, 2019 to common stockholders of record on August 15, 2019. The ex-dividend date is August 14, 2019.

 

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 June 1, 2019 through August 31, 2019. The dividends are payable on September 3, 2019 to preferred stockholders of record on August 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 6947538.

 

After the live webcast, the call will remain available on the Company’s website through August 31, 2019.  In addition, a telephonic replay of the call will be available until August 9, 2019. The replay dial-in numbers are (855) 859-2056 for domestic callers and (404) 537-3406 for international callers. Please use passcode 6947538.

 

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

 

5


 

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.

 

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.

Investors:

Paul Elenio, Chief Financial Officer

The Ruth Group

516-506-4422

Janhavi Mohite

pelenio@arbor.com

646-536-7026

 

jmohite@theruthgroup.com

Media:

 

Bonnie Habyan, Chief Marketing Officer

 

516-506-4615

 

bhabyan@arbor.com

 

 

6


 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME - (UNAUDITED)

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

 

 

 

Quarter Ended

June 30,

 

Six Months Ended

June 30,

 

 

 

2019

 

2018

 

2019

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

82,171

 

$

59,295

 

$

153,448

 

$

110,908

 

Interest expense

 

48,284

 

37,884

 

90,149

 

71,271

 

Net interest income

 

33,887

 

21,411

 

63,299

 

39,637

 

 

 

 

 

 

 

 

 

 

 

Other revenue:

 

 

 

 

 

 

 

 

 

Gain on sales, including fee-based services, net

 

14,211

 

15,622

 

30,600

 

33,815

 

Mortgage servicing rights

 

18,709

 

17,936

 

32,941

 

37,571

 

Servicing revenue, net

 

12,612

 

10,871

 

26,164

 

20,418

 

Property operating income

 

3,147

 

2,964

 

5,950

 

5,874

 

Other income, net

 

1,393

 

(470

)

(734

)

2,408

 

Total other revenue

 

50,072

 

46,923

 

94,921

 

100,086

 

 

 

 

 

 

 

 

 

 

 

Other expenses:

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

29,022

 

26,815

 

60,786

 

56,309

 

Selling and administrative

 

10,481

 

8,873

 

20,242

 

17,789

 

Property operating expenses

 

2,691

 

2,856

 

5,086

 

5,652

 

Depreciation and amortization

 

1,909

 

1,845

 

3,821

 

3,691

 

Impairment loss on real estate owned

 

1,000

 

2,000

 

1,000

 

2,000

 

Provision for loss sharing (net of recoveries)

 

368

 

348

 

822

 

821

 

Provision for loan losses (net of recoveries)

 

 

(2,127

)

 

(1,802

)

Total other expenses

 

45,471

 

40,610

 

91,757

 

84,460

 

 

 

 

 

 

 

 

 

 

 

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

 

38,488

 

27,724

 

66,463

 

55,263

 

Loss on extinguishment of debt

 

 

 

(128

)

 

Income from equity affiliates

 

3,264

 

1,387

 

5,415

 

2,132

 

(Provision for) benefit from income taxes

 

(4,350

)

(4,499

)

(4,341

)

4,285

 

 

 

 

 

 

 

 

 

 

 

Net income

 

37,402

 

24,612

 

67,409

 

61,680

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividends

 

1,888

 

1,888

 

3,777

 

3,777

 

Net income attributable to noncontrolling interest

 

6,598

 

5,557

 

12,066

 

14,547

 

Net income attributable to common stockholders

 

$

28,916

 

$

17,167

 

$

51,566

 

$

43,356

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.32

 

$

0.26

 

$

0.59

 

$

0.68

 

Diluted earnings per common share

 

$

0.31

 

$

0.25

 

$

0.57

 

$

0.66

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

89,955,923

 

65,683,057

 

87,567,171

 

63,773,306

 

Diluted

 

113,624,384

 

90,055,170

 

110,779,680

 

87,420,543

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share

 

$

0.28

 

$

0.25

 

$

0.55

 

$

0.46

 

 

7


 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

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

 

 

 

June 30,

 

December 31,

 

 

 

2019

 

2018

 

 

 

(Unaudited)

 

 

 

Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

198,917

 

$

160,063

 

Restricted cash

 

316,455

 

180,606

 

Loans and investments, net

 

3,836,554

 

3,200,145

 

Loans held-for-sale, net

 

601,827

 

481,664

 

Capitalized mortgage servicing rights, net

 

276,648

 

273,770

 

Securities held to maturity, net

 

86,017

 

76,363

 

Investments in equity affiliates

 

31,159

 

21,580

 

Real estate owned, net

 

13,382

 

14,446

 

Due from related party

 

16,986

 

1,287

 

Goodwill and other intangible assets

 

113,364

 

116,165

 

Other assets

 

110,421

 

86,086

 

Total assets

 

$

5,601,730

 

$

4,612,175

 

 

 

 

 

 

 

Liabilities and Equity:

 

 

 

 

 

Credit facilities and repurchase agreements

 

$

1,621,678

 

$

1,135,627

 

Collateralized loan obligations

 

1,875,444

 

1,593,548

 

Debt fund

 

68,422

 

68,183

 

Senior unsecured notes

 

210,963

 

122,484

 

Convertible senior unsecured notes, net

 

253,729

 

254,768

 

Junior subordinated notes to subsidiary trust issuing preferred securities

 

140,587

 

140,259

 

Due to related party

 

7,219

 

 

Due to borrowers

 

92,296

 

78,662

 

Allowance for loss-sharing obligations

 

34,417

 

34,298

 

Other liabilities

 

110,997

 

118,780

 

Total liabilities

 

4,415,752

 

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; 20,484,094 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; 94,225,567 and 83,987,707 shares issued and outstanding, respectively

 

942

 

840

 

Additional paid-in capital

 

998,897

 

879,029

 

Accumulated deficit

 

(72,321

)

(74,133

)

Total Arbor Realty Trust, Inc. stockholders’ equity

 

1,017,019

 

895,238

 

 

 

 

 

 

 

Noncontrolling interest

 

168,959

 

170,328

 

Total equity

 

1,185,978

 

1,065,566

 

 

 

 

 

 

 

Total liabilities and equity

 

$

5,601,730

 

$

4,612,175

 

 

8


 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

STATEMENT OF INCOME SEGMENT INFORMATION - (Unaudited)

(in thousands)

 

 

 

Quarter Ended June 30, 2019

 

 

 

Structured
Business

 

Agency
Business

 

Other /
Eliminations (1)

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

76,144

 

$

6,027

 

$

 

$

82,171

 

Interest expense

 

44,716

 

3,568

 

 

48,284

 

Net interest income

 

31,428

 

2,459

 

 

33,887

 

 

 

 

 

 

 

 

 

 

 

Other revenue:

 

 

 

 

 

 

 

 

 

Gain on sales, including fee-based services, net

 

 

14,211

 

 

14,211

 

Mortgage servicing rights

 

 

18,709

 

 

18,709

 

Servicing revenue

 

 

24,936

 

 

24,936

 

Amortization of MSRs

 

 

(12,324

)

 

(12,324

)

Property operating income

 

3,147

 

 

 

3,147

 

Other income, net

 

290

 

1,103

 

 

1,393

 

Total other revenue

 

3,437

 

46,635

 

 

50,072

 

 

 

 

 

 

 

 

 

 

 

Other expenses:

 

 

 

 

 

 

 

 

 

Employee compensation and benefits

 

6,815

 

22,207

 

 

29,022

 

Selling and administrative

 

5,328

 

5,153

 

 

10,481

 

Property operating expenses

 

2,691

 

 

 

2,691

 

Depreciation and amortization

 

509

 

1,400

 

 

1,909

 

Impairment loss on real estate owned

 

1,000

 

 

 

1,000

 

Provision for loss sharing (net of recoveries)

 

 

368

 

 

368

 

Total other expenses

 

16,343

 

29,128

 

 

45,471

 

 

 

 

 

 

 

 

 

 

 

Income before income from equity affiliates and income taxes

 

18,522

 

19,966

 

 

38,488

 

Income from equity affiliates

 

3,264

 

 

 

3,264

 

Provision for income taxes

 

 

(4,350

)

 

(4,350

)

 

 

 

 

 

 

 

 

 

 

Net income

 

 

21,786

 

 

15,616

 

 

 

 

37,402

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividends

 

1,888

 

 

 

1,888

 

Net income attributable to noncontrolling interest

 

 

 

6,598

 

6,598

 

Net income attributable to common stockholders

 

$

19,898

 

$

15,616

 

$

(6,598

)

$

28,916

 

 


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

 

9


 

ARBOR REALTY TRUST, INC. AND SUBSIDIARIES

BALANCE SHEET SEGMENT INFORMATION - (Unaudited)

(in thousands)

 

 

 

June 30, 2019

 

 

 

Structured
Business

 

Agency
Business

 

Consolidated

 

Assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

116,282

 

$

82,635

 

$

198,917

 

Restricted cash

 

315,195

 

1,260

 

316,455

 

Loans and investments, net

 

3,836,554

 

 

3,836,554

 

Loans held-for-sale, net

 

 

601,827

 

601,827

 

Capitalized mortgage servicing rights, net

 

 

276,648

 

276,648

 

Securities held to maturity, net

 

10,000

 

76,017

 

86,017

 

Investments in equity affiliates

 

31,159

 

 

31,159

 

Goodwill and other intangible assets

 

12,500

 

100,864

 

113,364

 

Other assets

 

110,205

 

30,584

 

140,789

 

Total assets

 

$

4,431,895

 

$

1,169,835

 

$

5,601,730

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

Debt obligations

 

$

3,573,659

 

$

597,164

 

$

4,170,823

 

Allowance for loss-sharing obligations

 

 

34,417

 

34,417

 

Other liabilities

 

162,859

 

47,653

 

210,512

 

Total liabilities

 

$

3,736,518

 

$

679,234

 

$

4,415,752

 

 

10


 

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

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2019

 

2018

 

2019

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

$

28,916

 

$

17,167

 

$

51,566

 

$

43,356

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling interest

 

6,598

 

5,557

 

12,066

 

14,547

 

Impairment loss on real estate owned

 

1,000

 

2,000

 

1,000

 

2,000

 

Depreciation - real estate owned

 

176

 

178

 

350

 

356

 

Depreciation - investments in equity affiliates

 

128

 

125

 

252

 

250

 

 

 

 

 

 

 

 

 

 

 

Funds from operations (1)

 

$

36,818

 

$

25,027

 

$

65,234

 

$

60,509

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

Income from mortgage servicing rights

 

(18,709

)

(17,936

)

(32,941

)

(37,571

)

Impairment loss on real estate owned

 

(1,000

)

(2,000

)

(1,000

)

(2,000

)

Deferred tax provision (benefit)

 

918

 

185

 

(3,250

)

(13,135

)

Amortization and write-offs of MSRs

 

16,914

 

17,203

 

33,654

 

33,879

 

Depreciation and amortization

 

2,549

 

2,255

 

5,113

 

4,511

 

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

 

(1,103

)

587

 

1,362

 

(2,057

)

Stock-based compensation

 

1,502

 

1,100

 

5,258

 

3,645

 

 

 

 

 

 

 

 

 

 

 

Adjusted funds from operations (1)

 

$

37,889

 

$

26,421

 

$

73,430

 

$

47,781

 

 

 

 

 

 

 

 

 

 

 

Diluted FFO per share (1)

 

$

0.32

 

$

0.28

 

$

0.59

 

$

0.69

 

 

 

 

 

 

 

 

 

 

 

Diluted AFFO per share (1)

 

$

0.33

 

$

0.29

 

$

0.66

 

$

0.55

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average shares outstanding (1)

 

113,624,384

 

90,055,170

 

110,779,680

 

87,420,543

 

 


(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 taxes 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.

 

11