Arbor Realty Trust Reports Third Quarter 2013 Results and Declares Common Stock Dividend
Third Quarter Highlights:
- Declares a common dividend of
$0.13 per share
- FFO of$5.6 million , or$0.13 per diluted common share1
- Net income attributable to common stockholders of$3.7 million , or$0.08 per diluted common share
- Raised$40.9 million of capital in a common stock offering
- Originated 17 new loans totaling$147.9 million
- Adjusted book value per common share of$9.26 , GAAP book value per common share of$7.51 1
- Generated gains of$1.2 million from the retirement of CDO debt
- Recorded$1.5 million in loan loss reserves
- Recorded$0.7 million in cash recoveries of previously recorded reserves
Portfolio Activity
The Company's loan and investment portfolio, excluding loan loss reserves, at
During the third quarter of 2013, Arbor originated 13 bridge loans totaling approximately
During the third quarter of 2013, two loans scheduled to repay during the quarter totaling
During the third quarter of 2013, the residential mortgage-backed securities portfolio had total paydowns of approximately
At
As of
During the third quarter of 2013, the Company recorded a
The Company had five non-performing loans with a carrying value of approximately
Financing Activity
The balance of debt that finances the Company's loan and investment portfolio at
The Company is subject to various financial covenants and restrictions under the terms of the Company's CDO/CLO vehicles, credit facilities, and repurchase agreements. The Company believes that it was in compliance with all financial covenants and restrictions as of
The Company's CDO/CLO vehicles contain interest coverage and asset over collateralization covenants that must be met as of the waterfall distribution date in order for the Company to receive such payments. If the Company fails these covenants in any of its CDOs or CLOs, all cash flows from the applicable vehicle would be diverted to repay principal and interest on the outstanding bonds and the Company would not receive any residual payments until that vehicle regained compliance with such covenants. As of the most recent determination dates in
The chart below is a summary of the Company's CDO/CLO compliance tests as of the most recent determination dates in
| Cash Flow Triggers | CDO I (3) | CDO II (3) | CDO III (3) | CLO I | CLO II |
| Overcollateralization (1) | |||||
| Current | 166.88% | 133.77% | 106.64% | 142.96% | 146.89% |
| Limit | 145.00% | 127.30% | 105.60% | 137.86% | 144.25% |
| Pass / Fail | Pass | Pass | Pass | Pass | Pass |
| Interest Coverage (2) | |||||
| Current | 501.11% | 473.84% | 566.70% | 224.40% | 287.19% |
| Limit | 160.00% | 147.30% | 105.60% | 120.00% | 120.00% |
| Pass / Fail | Pass | Pass | Pass | Pass | Pass |
| (1) The overcollateralization ratio divides the total principal balance of all collateral in the CDO/CLO by the total principal balance of the bonds associated with the applicable ratio. To the extent an asset is considered a defaulted security, the asset's principal balance for purposes of the overcollateralization test is the lesser of the asset's market value or the principal balance of the defaulted asset multiplied by the asset's recovery rate which is determined by the rating agencies. | |||||
| (2) The interest coverage ratio divides interest income by interest expense for the classes senior to those retained by the Company. | |||||
| (3) CDO I, CDO II, and CDO III have reached the end of their replenishment periods. As such, investor capital is repaid quarterly from proceeds received from loan repayments held as collateral in accordance with the terms of the respective CDO. | |||||
Equity Offering
In
Common Dividend
The Company announced today that its Board of Directors has declared a quarterly cash dividend of
Preferred Dividends
As previously announced, the Board of Directors declared a cash dividend of
As previously announced, the Board of Directors also declared a cash dividend of
Earnings Conference Call
Management will host a conference call today at
After the live webcast, the call will remain available on the Company's Website, www.arborrealtytrust.com, through
About
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
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 each non-GAAP financial measure and the comparable GAAP financial measure can be found on page 9 and 10 of this release.
1. See attached supplemental schedule of non-GAAP financial measures.
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES | ||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||
| Quarter Ended | Nine Months Ended | |||
| September 30, | September 30, | |||
| 2013 | 2012 | 2013 | 2012 | |
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |
| Interest income | $ 25,742,973 | $ 20,030,595 | $ 73,060,911 | $ 59,139,715 |
| Interest expense | 10,645,725 | 9,510,083 | 31,621,042 | 31,042,290 |
| Net interest income | 15,097,248 | 10,520,512 | 41,439,869 | 28,097,425 |
| Other revenue: | ||||
| Property operating income | 6,939,947 | 7,142,993 | 22,920,902 | 22,985,629 |
| Other (loss) income, net | (251,424) | 334,415 | 1,733,351 | 736,054 |
| Total other revenue | 6,688,523 | 7,477,408 | 24,654,253 | 23,721,683 |
| Other expenses: | ||||
| Employee compensation and benefits | 2,995,322 | 2,301,442 | 9,047,639 | 7,168,037 |
| Selling and administrative | 3,300,071 | 1,870,759 | 8,459,087 | 5,722,761 |
| Property operating expenses | 6,134,739 | 6,490,903 | 19,108,578 | 19,974,259 |
| Depreciation and amortization | 1,720,014 | 1,427,521 | 4,899,330 | 3,866,239 |
| Provision for loan losses (net of recoveries) | 750,231 | 4,849,330 | 4,072,108 | 20,584,191 |
| Management fee - related party | 2,800,000 | 2,500,000 | 8,400,000 | 7,500,000 |
| Total other expenses | 17,700,377 | 19,439,955 | 53,986,742 | 64,815,487 |
| Income (loss) from continuing operations before gain on extinguishment of debt, loss from equity affiliates and (provision) benefit for income taxes | 4,085,394 | (1,442,035) | 12,107,380 | (12,996,379) |
| Gain on extinguishment of debt | 1,167,772 | 4,144,688 | 4,930,772 | 30,459,023 |
| Loss from equity affiliates | (81,723) | (225,493) | (245,412) | (700,203) |
| Income before (provision) benefit for income taxes | 5,171,443 | 2,477,160 | 16,792,740 | 16,762,441 |
| (Provision) benefit for income taxes | -- | (275,000) | -- | 526,558 |
| Income from continuing operations | 5,171,443 | 2,202,160 | 16,792,740 | 17,288,999 |
| Gain on sale of real estate held-for-sale | -- | -- | -- | 3,487,145 |
| (Loss) income from operations of real estate held-for-sale | (79,716) | (87,855) | (271,479) | 1,153,581 |
| (Loss) income from discontinued operations | (79,716) | (87,855) | (271,479) | 4,640,726 |
| Net income | 5,091,727 | 2,114,305 | 16,521,261 | 21,929,725 |
| Preferred stock dividends | 1,410,333 | -- | 3,096,278 | -- |
| Net income attributable to noncontrolling interest | 16,715 | 53,976 | 124,199 | 161,598 |
| Net income attributable to Arbor Realty Trust, Inc. common stockholders | $ 3,664,679 | $ 2,060,329 | $ 13,300,784 | $ 21,768,127 |
| Basic earnings per common share: | ||||
| Income from continuing operations, net of noncontrolling interest and preferred stock dividends | $ 0.08 | $ 0.07 | $ 0.34 | $ 0.67 |
| (Loss) income from discontinued operations | -- | -- | (0.01) | 0.18 |
| Net income attributable to Arbor Realty Trust, Inc. common stockholders | $ 0.08 | $ 0.07 | $ 0.33 | $ 0.85 |
| Diluted earnings per common share: | ||||
| Income from continuing operations, net of noncontrolling interest and preferred stock dividends | $ 0.08 | $ 0.07 | $ 0.34 | $ 0.66 |
| (Loss) income from discontinued operations | -- | -- | (0.01) | 0.18 |
| Net income attributable to Arbor Realty Trust, Inc. common stockholders | $ 0.08 | $ 0.07 | $ 0.33 | $ 0.84 |
| Dividends declared per common share | $ 0.13 | $ 0.10 | $ 0.37 | $ 0.175 |
| Weighted average number of shares of common stock outstanding: | ||||
| Basic | 43,397,555 | 27,749,225 | 40,129,718 | 25,643,470 |
| Diluted | 43,832,271 | 28,038,044 | 40,576,633 | 25,891,083 |
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES | ||
| CONSOLIDATED BALANCE SHEETS | ||
| September 30, | December 31, | |
| 2013 | 2012 | |
| (Unaudited) | ||
| Assets: | ||
| Cash and cash equivalents | $ 64,658,561 | $ 29,188,889 |
| Restricted cash (includes $111,640,664 and $41,537,212 from consolidated VIEs, respectively) | 113,002,790 | 42,535,514 |
| Loans and investments, net (includes $1,238,973,709 and $1,113,745,356 from consolidated VIEs, respectively) | 1,546,107,405 | 1,325,667,053 |
| Available-for-sale securities, at fair value (includes $0 and $1,100,000 from consolidated VIEs, respectively) | 2,746,682 | 3,552,736 |
| Securities held-to-maturity, net | 41,989,100 | 42,986,980 |
| Investment in equity affiliates | 5,690,169 | 59,581,242 |
| Real estate owned, net (includes $80,787,215 and $80,787,215 from consolidated VIEs, respectively) | 112,417,656 | 124,148,199 |
| Real estate held-for-sale, net | 11,540,649 | -- |
| Due from related party (includes $11,970 and $0 from consolidated VIEs, respectively) | 53,329 | 24,094 |
| Prepaid management fee - related party | 19,047,949 | 19,047,949 |
| Other assets (includes $14,329,327 and $11,709,103 from consolidated VIEs, respectively) | 59,305,715 | 55,148,624 |
| Total assets | $ 1,976,560,005 | $ 1,701,881,280 |
| Liabilities and Equity: | ||
| Repurchase agreements and credit facilities | $ 158,582,338 | $ 130,661,619 |
| Collateralized debt obligations (includes $736,434,556 and $812,452,845 from consolidated VIEs, respectively) | 736,434,556 | 812,452,845 |
| Collateralized loan obligations (includes $264,500,000 and $87,500,000 from consolidated VIEs, respectively) | 264,500,000 | 87,500,000 |
| Junior subordinated notes to subsidiary trust issuing preferred securities | 159,157,643 | 158,767,145 |
| Notes payable | 1,750,000 | 51,457,708 |
| Mortgage notes payable – real estate owned | 42,745,650 | 53,751,004 |
| Mortgage note payable – real estate held-for-sale | 11,005,354 | -- |
| Due to related party | 3,349,516 | 3,084,627 |
| Due to borrowers (includes $0 and $1,320,943 from consolidated VIEs, respectively) | 19,561,570 | 23,056,640 |
| Deferred revenue | 77,123,133 | 77,123,133 |
| Other liabilities (includes $16,302,638 and $22,013,896 from consolidated VIEs, respectively) | 64,598,525 | 72,765,437 |
| Total liabilities | 1,538,808,285 | 1,470,620,158 |
| Commitments and contingencies | -- | -- |
| Equity: | ||
| Arbor Realty Trust, Inc. stockholders' equity: | ||
| Preferred stock, $0.01 par value: 100,000,000 shares authorized; 8.25% Series A cumulative redeemable preferred stock, $38,787,500 aggregate liquidation preference; 1,551,500 issued and outstanding at September 30, 2013, no shares issued and outstanding at December 31, 2012; 7.75% Series B cumulative redeemable preferred stock, $31,500,000 aggregate liquidation preference; 1,260,000 issued and outstanding at September 30, 2013, no shares issued and outstanding at December 31, 2012 | 67,654,655 | -- |
| Common stock, $0.01 par value: 500,000,000 shares authorized; 51,787,075 shares issued, 49,136,308 shares outstanding at September 30, 2013 and 33,899,992 shares issued, 31,249,225 shares outstanding at December 31, 2012 | 517,870 | 339,000 |
| Additional paid-in capital | 623,825,310 | 493,211,222 |
| Treasury stock, at cost - 2,650,767 shares at September 30, 2013 and December 31, 2012 | (17,100,916) | (17,100,916) |
| Accumulated deficit | (209,207,115) | (207,558,257) |
| Accumulated other comprehensive loss | (28,902,162) | (39,561,700) |
| Total Arbor Realty Trust, Inc. stockholders' equity | 436,787,642 | 229,329,349 |
| Noncontrolling interest in consolidated entity | 964,078 | 1,931,773 |
| Total equity | 437,751,720 | 231,261,122 |
| Total liabilities and equity | $ 1,976,560,005 | $ 1,701,881,280 |
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES | |
| SUPPLEMENTAL SCHEDULE OF NON-GAAP FINANCIAL MEASURES | |
| (Unaudited) | |
| September 30, | |
| 2013 | |
| GAAP Arbor Realty Trust, Inc. Stockholders' Equity | $ 436,787,642 |
| Subtract: 8.25% Series A and 7.75% Series B cumulative redeemable preferred stock | (67,654,655) |
| GAAP Arbor Realty Trust, Inc. Common Stockholders' Equity | $ 369,132,987 |
| Add: 450 West 33rd Street transaction - deferred revenue | 77,123,133 |
| Unrealized loss on derivative instruments | 27,776,770 |
| Subtract: 450 West 33rd Street transaction - prepaid management fee | (19,047,949) |
| Adjusted Arbor Realty Trust, Inc. Common Stockholders' Equity | $ 454,984,941 |
| Adjusted book value per common share | $ 9.26 |
| GAAP book value per common share | $ 7.51 |
| Common shares outstanding | 49,136,308 |
| Given the magnitude and the deferral structure of the 450 West 33rd Street transaction combined with the change in the fair value of certain derivative instruments, Arbor has elected to report adjusted book value per share for the affected period to currently reflect the future impact of the 450 West 33rd Street transaction on the Company's financial condition as well as the evaluation of Arbor without the effects of unrealized losses from certain of the Company's derivative instruments. Management considers this non-GAAP financial measure to be an effective indicator, for both management and investors, of Arbor's financial performance. Arbor's management does not advocate that investors consider this non-GAAP financial measure in isolation from, or as a substitute for, financial measures prepared in accordance with GAAP. | |
| GAAP book value per share and adjusted book value per share calculations do not take into account any dilution from the potential exercise of the warrants issued to Wachovia as part of the 2009 debt restructuring. | |
| ARBOR REALTY TRUST, INC. AND SUBSIDIARIES | ||||
| SUPPLEMENTAL SCHEDULE OF NON-GAAP FINANCIAL MEASURES - Continued | ||||
| (Unaudited) | ||||
| Quarter Ended | Nine Months Ended | |||
| September 30, | September 30, | |||
| 2013 | 2012 | 2013 | 2012 | |
| Net income attributable to Arbor Realty Trust, Inc. common stockholders, GAAP basis | $ 3,664,679 | $ 2,060,329 | $ 13,300,784 | $ 21,768,127 |
| Subtract: | ||||
| Gain on sale of real estate-held-for-sale | -- | -- | -- | (3,487,145) |
| Add: | ||||
| Depreciation - real estate owned and held-for-sale (1) | 1,868,670 | 1,574,512 | 5,328,396 | 4,291,484 |
| Depreciation - investment in equity affiliate | 22,599 | 26,936 | 67,797 | 80,807 |
| Funds from operations ("FFO") | $ 5,555,948 | $ 3,661,777 | $ 18,696,977 | $ 22,653,273 |
| Diluted FFO per common share | $ 0.13 | $ 0.13 | $ 0.46 | $ 0.87 |
| Diluted weighted average shares outstanding | 43,832,271 | 28,038,044 | 40,576,633 | 25,891,083 |
| (1) Includes discontinued operations | ||||
| Arbor is presenting funds from operations, or FFO, because management believes it to be an important supplemental measure of the Company's operating performance in that it is frequently used by analysts, investors and other parties in the evaluation of real estate investment trusts (REITs). The revised White Paper on FFO approved by the Board of Governors of the National Association of Real Estate Investment Trusts, or NAREIT, in April 2002 defines FFO as net income (loss) attributable to common stockholders (computed in accordance with generally accepted accounting principles (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 partnerships and joint ventures. The Company considers gains and losses on the sales of undepreciated real estate investments to be a normal part of its recurring operating activities in accordance with GAAP and should not be excluded when calculating FFO. Losses from discontinued operations are not excluded when calculating FFO. | ||||
| FFO is not intended to be an indication of our cash flow from operating activities (determined in accordance with GAAP) or a measure of our liquidity, nor is it entirely indicative of funding our cash needs, including our ability to make cash distributions. Arbor's calculation of FFO may be different from the calculation used by other companies and, therefore, comparability may be limited. | ||||
CONTACT:Arbor Realty Trust, Inc. Paul Elenio , Chief Financial Officer 516-506-4422 pelenio@arbor.com Investors:Stephanie Carrington The Ruth Group 646-536-7017 scarrington@theruthgroup.com Media:Bonnie Habyan , EVP of Marketing 516-506-4615 bhabyan@arbor.com
